2.593
Revenue$B
2.814
3.036
3.197
3.409
3.521
3.765
4.063
4.365
4.560
4.762
2.748
6.22%
6.20%
62
15.29
Revenue growth%
19.70
21.43
19.03
21.74
22.24
22.22
21.23
20.55
20.62
20.71
16.57
20.71
20.97
83
25.91
Gross margin%
21.47
19.41
22.08
22.21
20.51
21.85
23.04
23.87
22.78
21.05
18.88
22.78
21.97
43
25.84
Operating margin%
21.77
21.94
24.07
23.21
24.15
22.75
21.76
20.64
20.96
21.99
13.07
21.76
21.97
67
15.83
Net margin%
5.00
5.01
7.63
9.31
11.37
10.61
13.39
14.43
13.20
11.46
5.56
13.20
10.99
8
27.24
P/E ratio (avg)x
14.58
16.84
17.02
19.11
19.39
22.15
25.57
27.88
26.83
30.40
7.744
26.83
20.77
13
13.92
EV/EBITx
8.465
7.702
7.348
7.937
8.201
7.791
7.998
8.613
8.414
9.114
27.10
8.414
8.099
22
11.92
FCF yield (avg)%
16.16
13.80
11.13
11.72
12.32
12.57
10.72
12.84
13.40
11.93
23.73
12.57
12.44
18
14.79
FCF margin%
4.06
5.61
7.90
10.03
8.14
6.39
6.08
3.62
3.35
4.18
7.49
4.18
5.85
26
1.339
FCF / Net incomex
0.216
0.240
0.242
0.238
0.265
0.281
0.296
0.270
0.257
0.279
0.796
0.279
0.261
10
20.34
ROIC%
3.36
2.13
0.40
0.40
3.12
1.34
0.74
0.40
2.38
2.17
25.12
1.34
1.73
43
8.88
Return on equity%
26.74
24.15
25.59
22.99
23.06
21.53
23.28
20.64
23.10
25.78
15.06
23.10
23.19
12
11.98
Return on assets%
16.76
17.94
17.93
15.16
17.25
18.46
18.59
20.45
20.71
20.90
4.32
20.45
18.20
77
1.42
EPS$
1.29
1.15
1.06
1.15
1.18
1.06
1.08
1.20
1.13
1.17
1.45
(0.08%)
(1.62%)
—
16.18
EPS growth%
28.04
30.14
32.45
31.62
31.28
30.94
30.40
28.53
26.09
24.02
8.94
28.53
30.27
39
1.19
Bookvalue per sh$
0.78
0.91
0.91
0.97
1.03
1.18
1.18
1.17
1.23
1.26
1.68
4.19%
6.24%
—
2.18
FCF per share$
3.11
3.33
3.44
3.38
3.66
3.95
4.00
4.23
4.32
5.07
0.66
6.74%
6.51%
—
0.99
Dividend per sh$
0.74
0.84
0.94
1.03
1.16
1.19
1.40
1.39
1.42
1.43
1.50
4.34%
7.91%
—
5.89
Div yield (avg)%
26.36
28.06
27.09
24.21
22.35
21.50
20.77
22.93
25.09
25.48
9.70
22.93
24.65
30
8.27
Payout ratio%
16.20
18.51
19.02
17.27
14.79
17.09
15.78
18.63
21.29
22.84
16.60
18.63
17.89
43
706.3
Shares (diluted)M
723.7
707.3
722.0
783.8
735.1
685.8
769.2
715.8
814.0
825.9
703.1
2.36%
2.64%
80
19.11
Buyback yield%
13.72
10.94
12.27
10.95
8.06
10.64
10.87
8.10
9.66
8.86
15.78
9.66
10.76
30
1.397
D/E ratiox
1.294
1.300
1.282
1.194
1.282
1.112
1.007
1.076
0.965
1.020
0.682
1.020
1.153
74
3.919
Enterprise value$B
6.982
8.322
9.699
11.03
11.08
12.10
12.31
12.58
12.76
14.30
1.427
5.22%
8.89%
17
4.160
LT debt$B
1.611
1.541
1.763
1.657
1.561
1.586
1.553
1.614
1.605
1.709
1.367
1.83%
0.81%
40
Revenue
$4.762B
6.20%
1.00×
Cost of revenue
$3.240B
6.18%
1.00×
Operating expenses
$489.6M
5.55%
0.94×
Spread over hurdle
41.87%