1.313
Revenue$B
2.027
2.193
2.296
2.398
2.539
2.738
2.856
3.049
3.296
3.571
1.358
7.06%
6.28%
11
21.12
Revenue growth%
3.47
4.67
4.29
5.14
7.41
6.35
7.11
8.35
7.72
6.13
16.51
7.11
6.24
72
19.22
Gross margin%
5.04
6.62
4.40
2.30
4.13
6.99
9.38
8.21
8.75
5.83
19.60
8.21
6.22
26
18.01
Operating margin%
6.64
6.14
6.85
5.91
7.47
9.86
10.76
13.31
13.76
14.06
10.57
13.31
8.67
77
13.83
Net margin%
15.24
13.82
14.83
13.30
12.18
11.94
10.80
10.07
7.97
6.45
19.85
10.07
12.06
20
22.75
P/E ratio (avg)x
8.472
7.731
8.241
7.380
7.001
6.131
5.661
5.451
5.504
6.070
29.64
5.661
6.566
78
36.61
EV/EBITx
41.92
39.54
40.68
40.60
42.82
42.03
43.38
47.22
44.70
49.03
30.33
44.70
42.42
18
11.27
FCF yield (avg)%
34.01
35.50
33.33
33.16
34.09
31.48
33.96
32.68
31.55
30.39
24.52
31.55
33.24
88
23.58
FCF margin%
16.45
17.23
19.70
16.99
18.91
20.50
21.85
24.11
22.90
24.54
3.75
22.90
20.10
11
0.135
FCF / Net incomex
1.166
1.057
0.941
0.883
0.796
0.849
0.820
0.818
0.862
0.815
0.954
0.820
0.855
49
28.70
ROIC%
28.48
25.86
23.82
23.47
23.13
24.46
22.70
22.54
20.36
20.03
14.00
22.54
23.30
70
29.10
Return on equity%
22.97
25.25
26.62
28.76
27.56
25.60
22.84
21.92
20.44
19.92
3.50
21.92
24.11
74
18.69
Return on assets%
14.03
15.84
15.31
17.58
17.22
16.34
19.27
18.67
16.70
14.13
28.38
16.70
16.52
66
1.60
EPS$
1.08
1.10
1.13
1.04
1.11
1.10
1.13
1.18
1.02
1.04
1.79
(1.37%)
(0.75%)
—
25.93
EPS growth%
27.81
27.47
26.44
28.65
27.73
25.89
24.78
24.32
26.62
27.99
24.51
25.89
27.04
41
0.50
Bookvalue per sh$
0.58
0.58
0.60
0.57
0.57
0.62
0.60
0.58
0.65
0.63
2.47
2.08%
1.35%
—
2.04
FCF per share$
3.01
3.46
3.60
4.05
4.69
4.65
4.68
4.99
4.77
5.15
1.13
1.91%
7.11%
—
1.41
Dividend per sh$
1.79
1.85
1.62
1.56
1.49
1.54
1.63
1.75
1.72
1.65
0.86
2.07%
(1.29%)
—
16.97
Div yield (avg)%
0.40
0.40
2.82
5.81
4.13
6.77
4.54
1.62
2.01
2.03
9.49
2.03
2.43
64
17.48
Payout ratio%
19.76
18.33
15.36
14.03
11.97
12.87
11.94
10.95
10.93
8.57
21.23
10.95
12.42
60
588.2
Shares (diluted)M
545.5
552.3
587.2
538.9
578.3
646.6
637.1
605.2
592.1
547.1
584.2
(1.10%)
(0.04%)
90
17.34
Buyback yield%
15.62
15.78
14.89
14.39
13.00
13.57
12.23
12.81
15.67
16.12
9.35
13.57
14.64
35
0.234
D/E ratiox
0.711
0.748
0.732
0.737
0.710
0.749
0.767
0.685
0.639
0.691
1.684
0.691
0.722
7
1.186
Enterprise value$B
3.497
3.910
4.474
4.356
4.917
4.799
5.039
5.619
6.540
7.016
1.532
7.37%
8.81%
82
1.293
LT debt$B
1.337
1.351
1.246
1.122
1.087
0.920
0.953
0.809
0.787
0.812
1.028
(5.67%)
(5.42%)
13
Revenue
$3.571B
6.28%
1.00×
Cost of revenue
$2.257B
6.27%
1.00×
Operating expenses
$846.3M
6.17%
0.99×
Goodwill & intangibles
16.88%
Spread over hurdle
(6.49%)