5.051
Revenue$B
6.320
6.542
6.813
7.157
7.536
7.904
8.227
8.393
8.794
8.961
5.542
3.52%
4.09%
85
25.79
Revenue growth%
10.03
9.45
7.65
5.49
6.33
4.23
3.62
3.77
3.09
3.07
7.46
3.62
4.86
29
24.18
Gross margin%
14.69
12.71
9.97
7.88
9.96
7.84
10.53
7.92
6.11
5.02
5.10
7.84
8.94
81
27.43
Operating margin%
19.04
20.12
20.75
23.12
24.54
23.55
23.09
25.80
25.20
23.95
6.50
23.95
23.34
6
11.55
Net margin%
9.29
6.91
5.89
4.95
2.56
4.71
7.16
8.42
11.10
13.35
5.55
8.42
7.03
42
36.99
P/E ratio (avg)x
11.33
11.06
10.10
11.14
10.78
11.68
11.59
11.18
11.90
12.06
13.28
11.68
11.25
60
9.052
EV/EBITx
33.43
32.78
35.70
35.05
34.96
35.69
32.12
33.38
34.52
38.46
34.35
34.52
34.74
91
15.49
FCF yield (avg)%
22.25
22.29
21.45
19.01
21.88
21.26
22.14
23.22
24.04
26.58
14.32
23.22
22.19
11
8.73
FCF margin%
10.57
7.63
6.70
4.06
5.62
5.20
6.66
5.09
3.28
1.08
3.92
5.09
5.41
16
1.062
FCF / Net incomex
1.402
1.447
1.274
1.302
1.292
1.217
1.200
1.232
1.156
1.161
1.566
1.200
1.253
51
8.14
ROIC%
6.88
9.49
8.47
5.83
4.82
4.20
1.26
3.26
5.13
7.97
15.38
4.20
5.48
61
12.93
Return on equity%
32.33
33.44
31.44
32.45
34.59
33.52
33.81
35.21
33.39
35.34
16.90
33.81
33.48
62
26.25
Return on assets%
22.77
22.14
21.76
19.97
19.40
21.94
22.42
24.74
26.10
24.90
17.68
24.74
22.28
22
19.74
EPS$
36.44
35.82
36.87
34.75
36.35
33.45
37.55
41.49
43.77
40.37
20.91
2.12%
1.79%
—
16.21
EPS growth%
22.47
21.37
20.23
17.78
16.00
14.81
16.50
15.59
13.75
12.14
17.39
14.81
16.25
28
9.17
Bookvalue per sh$
15.66
17.35
17.87
16.94
17.13
18.28
18.91
20.53
21.33
22.91
37.06
5.99%
2.97%
—
22.72
FCF per share$
23.79
21.95
20.61
19.42
17.49
14.89
13.92
14.49
14.19
12.11
31.57
(7.09%)
(6.15%)
—
20.69
Dividend per sh$
41.44
41.00
41.52
42.95
44.69
46.77
56.24
67.25
73.96
71.99
29.47
10.00%
7.50%
—
3.01
Div yield (avg)%
15.48
16.36
18.20
20.04
22.42
23.59
21.67
22.15
21.01
19.92
23.19
21.67
20.53
60
22.51
Payout ratio%
14.04
16.39
15.57
13.19
16.00
15.46
13.87
16.36
17.12
18.70
27.52
16.36
15.79
84
158.1
Shares (diluted)M
272.3
296.9
310.8
353.3
353.4
388.5
405.9
441.2
426.1
427.8
153.3
3.90%
5.36%
38
16.58
Buyback yield%
10.43
7.56
9.69
7.31
5.57
3.13
4.65
3.95
5.55
7.94
21.81
4.65
6.44
91
0.400
D/E ratiox
0.872
0.874
0.900
0.915
0.948
0.930
0.815
0.742
0.681
0.724
0.454
0.742
0.873
14
7.406
Enterprise value$B
4.120
4.320
4.949
5.324
5.713
6.654
7.520
8.838
9.908
10.76
5.526
13.50%
9.70%
50
7.606
LT debt$B
1.588
1.638
1.509
1.630
1.739
1.602
1.631
1.681
1.524
1.674
6.904
(0.77%)
0.45%
71
Revenue
$8.961B
4.09%
1.00×
Cost of revenue
$6.272B
4.09%
1.00×
Operating expenses
$1.438B
4.21%
1.01×
Property and equipment
15.53%
Spread over hurdle
(3.92%)