0.899
Revenue$B
1.855
1.954
2.072
2.211
2.325
2.469
2.669
2.901
3.050
3.259
0.971
6.99%
6.51%
86
9.77
Revenue growth%
21.48
23.87
21.34
23.71
23.03
24.43
24.57
23.67
24.25
22.37
14.53
24.25
23.69
66
20.37
Gross margin%
7.71
7.77
7.44
8.22
6.44
8.50
9.53
12.52
10.47
11.83
6.55
10.47
8.36
80
16.86
Operating margin%
14.82
16.68
19.51
20.46
18.90
20.82
22.80
24.37
24.87
27.85
17.84
24.37
20.64
40
10.23
Net margin%
19.88
22.31
24.97
23.32
21.57
19.08
16.44
18.72
18.86
16.83
20.98
18.72
19.48
11
32.18
P/E ratio (avg)x
19.97
21.89
22.44
24.26
26.13
22.85
24.99
23.70
23.90
24.98
32.78
23.90
23.80
36
12.95
EV/EBITx
34.84
34.33
39.83
37.56
41.11
46.16
49.10
53.55
52.06
53.19
8.555
52.06
43.63
55
20.44
FCF yield (avg)%
5.21
2.24
0.97
0.40
0.70
3.36
1.21
2.72
4.96
2.49
13.69
2.72
2.37
11
12.84
FCF margin%
14.21
15.05
13.58
13.43
15.13
18.12
19.56
22.32
20.55
22.52
13.34
20.55
16.63
85
0.844
FCF / Net incomex
1.158
1.254
1.369
1.453
1.529
1.707
1.587
1.702
1.615
1.462
1.492
1.615
1.495
51
3.60
ROIC%
20.17
19.46
21.11
21.89
22.48
19.50
19.20
21.26
22.80
25.59
22.79
21.26
21.19
19
19.91
Return on equity%
15.16
17.64
19.59
20.08
17.71
16.99
16.49
18.77
17.40
17.01
28.56
17.01
17.52
94
25.10
Return on assets%
24.20
22.16
22.78
24.03
22.14
22.93
23.29
22.67
25.65
28.34
25.91
23.29
23.11
76
1.49
EPS$
4.67
4.15
4.00
4.28
3.93
3.46
3.00
2.69
2.85
2.88
1.59
(5.98%)
(4.35%)
—
4.41
EPS growth%
15.62
16.18
15.67
15.71
13.43
10.91
12.27
12.01
13.55
12.72
19.61
12.27
13.49
9
1.11
Bookvalue per sh$
2.50
2.27
2.30
2.27
2.21
2.10
2.18
2.20
2.37
2.48
4.06
2.31%
0.26%
—
2.56
FCF per share$
1.31
1.25
1.19
1.09
0.98
0.92
0.81
0.73
0.64
0.60
6.13
(9.30%)
(8.06%)
—
5.69
Dividend per sh$
4.95
5.37
6.09
6.17
7.09
7.21
7.40
7.22
7.91
9.11
0.92
5.14%
6.11%
—
17.10
Div yield (avg)%
26.86
25.45
23.59
23.53
21.53
18.59
21.17
21.68
19.05
20.48
21.28
20.48
21.61
55
9.08
Payout ratio%
21.64
21.54
20.29
22.15
22.30
20.20
22.41
24.33
25.96
28.84
17.23
24.33
22.22
68
164.6
Shares (diluted)M
164.7
162.6
177.0
176.8
176.3
157.6
146.0
160.9
171.8
156.0
165.5
(2.42%)
(0.78%)
79
16.30
Buyback yield%
13.45
11.13
13.32
15.54
15.09
13.52
14.88
16.55
14.85
14.48
11.50
14.85
14.66
9
0.205
D/E ratiox
0.869
0.819
0.964
0.973
1.079
1.178
1.210
1.244
1.379
1.385
0.615
1.244
1.128
6
1.315
Enterprise value$B
1.499
1.683
1.656
1.833
2.126
2.061
2.338
2.346
2.650
2.756
2.448
5.33%
7.51%
75
0.658
LT debt$B
2.460
2.384
2.666
2.655
2.566
2.903
3.399
3.600
4.304
4.688
1.181
12.81%
6.72%
85
Revenue
$3.259B
6.51%
1.00×
Cost of revenue
$1.723B
6.40%
0.99×
Operating expenses
$639.6M
6.29%
0.98×
Spread over hurdle
(0.13%)