1.054
Revenue$B
4.152
4.331
4.641
5.019
5.268
5.638
6.028
6.498
7.010
7.349
1.180
6.89%
6.65%
66
3.84
Revenue growth%
19.62
17.48
14.51
13.73
11.71
14.54
14.57
14.10
13.73
12.98
4.39
14.10
14.30
74
19.16
Gross margin%
14.88
12.70
11.56
13.09
14.24
14.93
17.69
19.19
16.87
14.41
18.54
16.87
14.65
44
23.09
Operating margin%
10.02
12.00
9.50
12.44
14.79
14.37
15.25
15.35
17.81
18.88
24.10
15.35
14.58
94
28.12
Net margin%
19.32
19.56
17.19
16.07
13.75
13.78
11.46
9.21
7.93
9.64
6.03
9.64
13.76
89
10.85
P/E ratio (avg)x
33.60
36.27
34.07
36.72
41.31
41.64
44.28
43.04
43.24
43.25
19.64
43.24
41.47
74
13.42
EV/EBITx
14.12
13.08
12.36
14.29
16.22
15.88
16.29
16.72
16.53
16.09
19.93
16.29
15.99
63
24.64
FCF yield (avg)%
22.43
23.97
21.82
20.55
19.12
21.65
19.23
16.57
18.73
20.79
3.43
19.23
20.67
49
5.06
FCF margin%
26.58
26.34
23.88
26.58
26.79
26.01
26.30
29.00
26.09
25.72
9.45
26.09
26.32
42
1.244
FCF / Net incomex
0.740
0.703
0.668
0.750
0.804
0.869
0.842
0.947
0.914
0.955
1.325
0.914
0.823
45
21.22
ROIC%
5.09
4.82
4.15
2.63
3.72
4.64
6.23
5.84
3.55
1.08
29.89
4.64
4.40
15
6.35
Return on equity%
23.43
24.60
22.97
23.42
23.26
22.52
20.16
22.45
24.11
26.53
4.73
22.52
23.34
43
14.00
Return on assets%
10.65
9.69
11.18
11.18
12.78
13.45
14.02
13.83
11.20
12.29
21.70
13.45
11.74
95
5.49
EPS$
5.50
5.82
6.55
7.18
7.46
8.57
8.25
7.94
9.02
8.46
5.70
2.56%
5.56%
—
16.95
EPS growth%
16.16
17.92
17.49
20.48
23.21
21.94
22.41
20.93
20.79
18.52
25.46
20.93
20.64
79
2.26
Bookvalue per sh$
5.61
5.89
6.49
6.85
6.81
7.07
7.33
7.23
7.79
8.40
2.87
4.30%
4.26%
—
3.21
FCF per share$
8.19
8.66
7.86
8.47
8.15
7.65
6.94
7.29
7.11
7.75
3.93
(1.01%)
(1.52%)
—
1.55
Dividend per sh$
3.37
3.50
4.10
4.25
4.96
4.84
5.57
6.33
6.84
6.50
1.16
5.55%
6.81%
—
10.91
Div yield (avg)%
11.22
13.90
13.79
14.04
15.65
16.69
17.42
16.98
18.47
16.06
5.44
16.98
15.86
27
7.49
Payout ratio%
7.37
8.31
10.28
13.13
12.55
9.59
10.45
12.38
14.15
12.51
18.25
12.38
11.42
45
0.672
Shares (diluted)B
0.867
0.900
0.961
1.140
1.115
1.185
1.286
1.488
1.573
1.745
0.672
9.37%
8.72%
42
12.08
Buyback yield%
20.15
20.50
17.83
20.43
21.91
24.78
25.22
26.72
26.51
26.10
19.85
26.10
23.35
89
1.080
D/E ratiox
0.706
0.749
0.694
0.753
0.644
0.563
0.612
0.607
0.656
0.670
0.391
0.612
0.663
75
3.664
Enterprise value$B
5.803
6.189
6.835
6.502
7.387
7.651
7.679
7.246
8.118
9.345
3.912
4.82%
5.56%
25
4.684
LT debt$B
2.132
2.403
2.183
2.181
2.307
2.426
2.250
2.271
2.111
2.139
2.251
(1.50%)
(1.04%)
55
Revenue
$7.349B
6.65%
1.00×
Cost of revenue
$4.687B
6.57%
0.99×
Operating expenses
$1.619B
6.41%
0.98×
Cash and investments
18.62%
Goodwill & intangibles
15.14%
Spread over hurdle
(1.76%)