4.226
Revenue$B
2.311
2.568
2.735
2.997
3.218
3.508
3.858
4.286
4.571
4.990
4.363
9.16%
9.06%
37
7.55
Revenue growth%
0.40
2.22
5.10
7.80
8.32
10.02
12.46
13.69
11.13
8.22
11.12
11.13
8.27
26
29.89
Gross margin%
9.54
10.78
8.88
10.50
9.48
7.47
6.95
6.10
7.58
8.55
8.57
7.47
8.72
57
13.92
Operating margin%
22.00
20.92
20.01
20.02
18.86
19.89
17.10
17.50
18.22
19.24
18.18
18.22
19.57
10
23.34
Net margin%
31.31
33.77
33.65
35.57
32.66
31.57
32.44
31.53
29.53
27.91
24.82
31.53
32.01
66
22.52
P/E ratio (avg)x
41.76
38.02
35.13
36.46
41.73
44.33
44.10
49.74
52.70
50.07
31.85
49.74
42.93
91
33.54
EV/EBITx
16.25
16.12
17.91
20.77
24.00
25.66
25.49
28.00
27.97
27.70
29.78
27.70
24.75
8
26.85
FCF yield (avg)%
11.92
13.49
15.33
18.14
19.51
22.36
23.84
24.07
24.63
23.08
23.21
23.84
20.94
30
8.69
FCF margin%
30.14
28.95
31.16
33.17
36.07
34.12
31.38
31.36
31.55
29.91
11.75
31.38
31.37
21
0.667
FCF / Net incomex
2.493
2.532
2.535
2.779
3.142
3.402
3.696
3.537
3.940
4.394
0.481
3.696
3.272
58
27.24
ROIC%
6.51
6.18
7.13
6.83
5.10
4.90
4.64
6.64
3.88
5.57
12.48
4.90
5.88
77
21.82
Return on equity%
26.93
24.90
25.08
23.67
20.71
23.34
24.22
26.14
27.19
29.83
3.55
26.14
24.99
29
8.50
Return on assets%
14.05
13.29
12.72
9.98
10.19
12.96
13.63
10.82
10.19
7.90
25.12
10.82
11.77
40
0.96
EPS$
1.46
1.40
1.32
1.47
1.57
1.68
1.75
1.72
1.70
1.55
1.07
(0.22%)
0.34%
—
11.49
EPS growth%
26.36
29.24
31.11
30.42
31.53
30.61
32.14
32.39
34.72
37.33
14.54
32.39
31.32
21
1.16
Bookvalue per sh$
0.69
0.70
0.73
0.83
0.94
0.91
0.89
0.93
0.88
0.92
1.50
(0.49%)
3.21%
—
0.61
FCF per share$
1.88
1.68
1.49
1.36
1.39
1.47
1.60
1.40
1.37
1.40
1.92
0.22%
(2.04%)
—
0.86
Dividend per sh$
1.05
1.08
0.98
0.87
0.78
0.70
0.65
0.60
0.66
0.72
1.11
(1.70%)
(4.16%)
—
18.82
Div yield (avg)%
27.08
29.28
30.64
30.24
27.61
30.19
31.55
29.40
32.13
30.92
22.59
30.92
30.21
23
18.04
Payout ratio%
16.96
17.80
20.15
18.05
16.24
18.87
19.39
21.24
22.10
24.84
3.10
21.24
19.13
78
1.076
Shares (diluted)B
1.690
1.964
2.031
2.093
2.285
2.493
2.947
2.884
3.098
3.134
1.092
6.53%
7.08%
65
11.28
Buyback yield%
13.89
14.73
12.80
14.91
12.47
12.11
12.06
14.21
11.82
10.72
27.38
12.06
12.64
79
1.297
D/E ratiox
0.526
0.507
0.553
0.555
0.472
0.422
0.405
0.370
0.391
0.426
1.447
0.405
0.449
15
1.797
Enterprise value$B
2.128
1.878
2.024
2.171
2.044
2.010
2.005
1.783
1.634
1.514
2.947
(5.83%)
(3.47%)
55
1.962
LT debt$B
4.415
4.979
4.552
5.145
5.033
4.567
4.680
4.954
5.410
5.556
2.309
2.00%
2.07%
54
Revenue
$4.990B
9.06%
1.00×
Cost of revenue
$2.244B
9.07%
1.00×
Operating expenses
$1.122B
8.79%
0.98×
Spread over hurdle
41.42%