0.475
Revenue$B
1.609
1.682
1.767
1.832
1.860
1.903
1.951
1.978
1.993
2.075
0.518
2.21%
2.98%
51
10.87
Revenue growth%
14.99
16.86
15.86
15.33
17.41
19.44
21.00
20.19
19.90
20.77
11.90
20.19
18.43
69
13.11
Gross margin%
28.35
25.37
28.36
30.91
32.65
30.85
27.93
30.43
28.44
27.37
12.93
28.44
28.40
17
10.96
Operating margin%
17.13
19.56
18.78
18.33
20.15
22.07
19.82
21.72
20.73
18.80
20.83
20.73
19.69
88
28.31
Net margin%
27.01
27.21
27.43
28.39
25.85
23.53
26.50
26.19
24.83
25.80
9.77
25.80
26.34
64
36.36
P/E ratio (avg)x
33.48
34.54
36.18
42.46
44.68
42.99
41.01
42.07
42.64
42.49
27.18
42.49
42.26
14
15.84
EV/EBITx
8.571
8.413
8.439
7.859
7.880
8.111
8.139
7.693
8.375
8.703
14.13
8.139
8.257
69
26.77
FCF yield (avg)%
17.81
19.66
19.68
18.15
18.57
19.98
20.41
20.68
22.92
25.71
9.17
20.68
19.83
58
13.06
FCF margin%
3.01
0.61
0.40
2.95
1.98
0.40
3.15
1.55
0.93
3.39
27.15
1.55
1.76
91
1.587
FCF / Net incomex
2.096
2.007
1.953
2.278
2.188
2.235
2.581
2.546
2.387
2.554
0.291
2.546
2.256
7
11.98
ROIC%
18.84
19.35
21.14
21.37
22.50
23.77
25.77
25.02
22.70
20.01
3.29
23.77
21.94
54
16.00
Return on equity%
15.41
13.31
13.88
15.83
16.54
16.27
18.14
16.11
18.58
19.86
27.38
18.14
16.19
70
8.74
Return on assets%
33.25
34.16
35.86
34.57
34.64
34.05
34.96
33.82
32.26
31.21
10.62
33.82
34.11
60
77.56
EPS$
114.70
119.97
125.69
136.95
159.41
187.75
211.12
235.82
248.71
265.41
85.14
10.73%
9.39%
—
18.41
EPS growth%
30.32
28.80
25.86
26.73
28.35
27.89
30.23
27.93
27.22
29.35
3.61
27.93
28.14
72
38.84
Bookvalue per sh$
71.90
71.69
66.83
69.52
68.79
74.85
84.58
80.18
74.53
72.30
53.00
1.00%
(0.57%)
—
67.25
FCF per share$
40.64
39.98
42.27
42.29
46.74
46.89
45.71
43.28
47.72
54.18
80.01
3.00%
2.67%
—
70.64
Dividend per sh$
64.10
59.05
58.62
57.06
55.59
50.67
49.41
44.46
41.80
35.98
38.64
(8.33%)
(4.91%)
—
8.34
Div yield (avg)%
28.58
27.67
25.05
25.69
23.77
25.35
26.12
23.33
26.15
29.14
25.13
26.12
25.91
64
7.96
Payout ratio%
20.65
21.08
23.55
25.49
26.65
25.08
27.59
30.12
30.76
31.49
23.73
30.12
26.07
35
19.69
Shares (diluted)M
26.30
24.63
25.05
24.24
27.99
31.64
33.85
38.40
40.48
46.44
19.05
10.65%
6.36%
57
12.59
Buyback yield%
27.42
26.28
26.75
26.92
25.29
23.66
23.28
23.48
23.55
25.21
28.64
23.55
25.25
19
1.266
D/E ratiox
0.515
0.462
0.456
0.445
0.457
0.464
0.470
0.432
0.399
0.391
1.625
0.432
0.457
50
1.245
Enterprise value$B
2.835
3.234
3.602
3.765
3.746
4.335
4.644
4.563
4.627
5.151
1.558
6.58%
7.29%
16
1.531
LT debt$B
1.041
0.935
0.845
0.871
0.892
0.841
0.905
0.846
0.727
0.751
0.856
(3.39%)
(2.88%)
25
Revenue
$2.075B
2.98%
1.00×
Cost of revenue
$1.452B
2.98%
1.00×
Operating expenses
$372.2M
3.55%
1.06×
Goodwill & intangibles
17.87%
Property and equipment
16.01%
Spread over hurdle
(1.78%)