4.872
Revenue$B
15.04
15.29
15.25
15.42
15.71
15.64
15.64
15.55
15.79
15.54
5.124
(0.21%)
0.28%
27
21.25
Revenue growth%
11.25
10.95
8.34
9.88
12.19
11.14
11.05
12.02
11.55
11.61
13.70
11.55
11.20
41
29.24
Gross margin%
31.25
29.79
29.35
27.57
28.77
30.46
29.15
26.25
24.83
27.22
17.19
27.22
28.96
84
4.79
Operating margin%
11.34
14.07
14.83
14.46
12.09
10.55
10.10
8.61
7.32
8.36
6.74
8.61
10.94
56
8.42
Net margin%
33.22
30.64
32.99
30.95
30.95
33.08
31.16
28.25
29.61
32.33
14.55
31.16
31.05
65
35.59
P/E ratio (avg)x
25.42
27.12
27.75
28.49
27.91
27.71
23.62
22.90
21.05
20.19
11.83
22.90
26.27
17
37.42
EV/EBITx
27.35
29.72
32.11
29.75
34.04
31.65
33.57
35.94
33.97
34.67
8.453
33.97
32.84
46
5.33
FCF yield (avg)%
28.13
28.88
27.62
29.09
28.39
28.04
26.63
26.14
26.85
25.86
20.63
26.63
27.83
25
17.44
FCF margin%
5.16
4.08
6.37
9.03
11.28
10.64
13.59
15.62
12.99
14.20
14.35
13.59
10.96
18
0.254
FCF / Net incomex
1.479
1.655
1.604
1.588
1.784
1.643
1.858
2.012
2.279
2.509
0.713
2.012
1.719
65
28.13
ROIC%
9.87
9.64
9.34
9.52
11.14
11.67
11.05
10.07
11.28
14.01
17.33
11.28
10.56
30
9.21
Return on equity%
12.52
10.05
12.41
14.04
15.90
16.92
14.88
15.48
13.49
12.40
6.45
14.88
13.76
91
8.47
Return on assets%
20.88
20.70
23.28
26.05
28.97
28.07
29.52
31.47
33.94
36.67
11.24
31.47
28.52
94
20.47
EPS$
43.11
42.56
50.39
54.30
53.17
53.37
60.08
63.15
72.99
85.37
22.79
9.93%
8.35%
—
16.99
EPS growth%
9.29
10.40
8.75
10.68
10.51
13.32
13.34
11.02
13.32
14.66
16.56
13.32
10.85
52
17.70
Bookvalue per sh$
33.62
31.92
36.79
34.86
32.99
37.78
41.34
41.33
42.57
45.29
4.93
6.54%
3.10%
—
18.08
FCF per share$
12.36
12.36
14.14
15.06
15.16
15.31
14.63
14.99
15.55
17.62
28.26
3.06%
3.40%
—
14.56
Dividend per sh$
23.72
25.17
23.59
26.58
24.29
25.80
29.34
30.97
30.11
29.58
23.59
4.02%
2.16%
—
23.82
Div yield (avg)%
21.95
24.47
26.01
26.29
26.34
25.28
27.27
28.19
26.19
26.82
5.94
26.82
26.24
25
11.20
Payout ratio%
25.08
27.74
26.04
27.97
28.96
26.19
24.71
25.48
26.86
29.12
22.71
26.19
26.53
38
246.8
Shares (diluted)M
337.4
381.4
380.6
383.8
420.4
437.0
445.3
441.0
504.1
569.2
240.1
6.25%
5.14%
25
22.46
Buyback yield%
7.63
6.38
3.90
1.96
2.47
1.18
0.40
0.40
0.85
0.40
3.08
0.40
1.57
65
1.428
D/E ratiox
0.252
0.217
0.230
0.227
0.228
0.209
0.219
0.205
0.206
0.203
0.841
0.206
0.218
65
11.65
Enterprise value$B
2.293
2.139
2.026
1.969
1.879
1.945
1.928
1.649
1.615
1.608
6.694
(3.06%)
(4.36%)
25
9.255
LT debt$B
4.602
4.572
4.793
4.511
4.965
5.153
4.983
5.600
6.353
5.972
11.62
3.76%
2.52%
42
Revenue
$15.54B
0.28%
1.00×
Cost of revenue
$9.832B
0.24%
1.00×
Operating expenses
$1.946B
1.36%
1.11×
Spread over hurdle
10.78%