6.460
Revenue$B
5.724
6.051
6.667
7.355
7.891
8.344
8.984
9.792
10.80
11.78
6.707
8.34%
8.14%
85
29.58
Revenue growth%
31.73
33.95
33.86
32.14
32.88
33.64
36.51
37.84
37.37
37.75
14.72
37.37
33.90
69
14.42
Gross margin%
22.45
25.00
26.55
24.12
26.56
24.07
24.69
24.31
25.75
24.15
16.53
24.31
24.50
41
18.18
Operating margin%
20.28
17.95
17.14
15.27
17.63
19.82
18.03
19.58
19.74
17.85
4.19
19.58
17.99
6
28.35
Net margin%
10.16
9.62
7.57
7.36
6.33
6.27
7.75
7.94
10.64
12.99
6.39
7.94
7.85
37
11.29
P/E ratio (avg)x
52.31
54.15
55.61
63.19
72.81
77.26
80.87
84.03
101.4
107.9
11.01
84.03
75.04
40
33.69
EV/EBITx
16.70
15.35
13.47
12.77
11.98
10.55
9.631
9.006
9.433
8.235
18.89
9.433
11.27
7
11.48
FCF yield (avg)%
15.73
17.62
16.96
18.66
19.20
19.91
18.27
21.11
22.75
25.35
28.71
21.11
18.93
66
19.29
FCF margin%
29.89
30.58
31.58
33.12
32.86
35.09
32.38
34.30
34.28
36.86
23.69
34.30
32.99
15
1.109
FCF / Net incomex
1.060
1.052
1.057
1.101
1.212
1.204
1.179
1.176
1.103
1.229
0.864
1.179
1.139
51
28.34
ROIC%
31.47
30.74
32.11
33.47
33.48
32.93
35.86
38.09
38.58
41.20
27.84
38.09
33.47
12
22.99
Return on equity%
25.29
26.63
27.69
26.71
24.73
24.15
25.40
25.70
22.72
20.74
24.14
24.15
25.35
15
13.47
Return on assets%
21.18
18.40
15.77
15.76
15.07
15.95
16.74
14.49
12.83
10.23
15.91
14.49
15.77
40
168.52
EPS$
174.23
199.74
201.39
220.10
230.59
268.48
298.52
298.50
340.53
379.48
184.24
10.48%
8.54%
—
7.34
EPS growth%
25.04
23.03
21.98
23.03
21.94
23.13
24.94
27.65
29.48
28.22
6.83
27.65
24.04
93
84.07
Bookvalue per sh$
121.57
115.10
123.53
108.37
117.16
104.29
114.60
119.40
124.79
128.86
116.64
1.92%
(0.58%)
—
43.26
FCF per share$
216.77
214.28
242.63
239.62
276.32
303.08
307.26
319.83
353.64
355.12
28.77
5.15%
4.67%
—
82.27
Dividend per sh$
137.47
143.20
135.33
140.27
138.66
151.68
156.34
143.18
130.74
138.07
156.02
(0.08%)
(0.89%)
—
6.82
Div yield (avg)%
12.00
13.82
16.02
16.24
14.52
15.08
14.78
17.70
15.25
15.96
3.51
15.25
15.17
85
17.84
Payout ratio%
26.70
24.93
26.27
29.15
27.96
27.23
27.43
26.82
27.85
29.12
27.84
27.43
27.33
38
20.16
Shares (diluted)M
24.03
21.67
21.92
22.22
23.56
23.60
24.76
25.77
23.91
23.95
20.42
0.33%
0.15%
51
7.57
Buyback yield%
15.01
17.79
19.58
18.13
19.30
20.19
22.34
20.01
17.48
15.62
14.15
20.01
18.71
40
0.972
D/E ratiox
0.997
0.966
0.896
0.853
0.931
0.883
0.973
0.941
0.912
0.990
1.164
0.941
0.936
88
2.519
Enterprise value$B
1.928
1.978
1.780
1.738
1.798
1.688
1.569
1.421
1.341
1.409
2.444
(4.75%)
(2.24%)
57
7.445
LT debt$B
16.96
17.54
18.71
17.68
18.13
18.77
17.81
19.49
21.15
19.73
3.600
1.70%
2.62%
19
Revenue
$11.78B
8.14%
1.00×
Cost of revenue
$8.246B
8.14%
1.00×
Operating expenses
$2.020B
8.25%
1.01×
Goodwill & intangibles
14.73%
Spread over hurdle
18.51%