40.20
Revenue$B
23.36
24.61
25.54
27.04
27.52
29.28
30.56
31.17
31.95
33.28
42.93
3.87%
4.02%
28
21.90
Revenue growth%
16.69
16.28
16.11
13.53
12.30
10.35
13.31
13.17
13.31
11.35
9.36
13.17
13.31
28
23.83
Gross margin%
4.06
2.67
0.40
1.67
2.18
1.97
0.40
2.59
3.91
6.58
25.31
2.59
2.39
6
27.38
Operating margin%
27.17
27.38
30.21
28.79
26.07
26.13
24.64
23.48
21.59
22.35
12.46
23.48
26.10
36
14.12
Net margin%
8.77
7.08
7.15
6.61
8.41
8.51
9.91
6.99
9.04
10.34
28.55
9.04
8.46
23
23.52
P/E ratio (avg)x
9.237
9.989
10.21
9.589
8.912
9.793
8.784
8.932
8.536
9.342
12.32
8.932
9.290
44
18.23
EV/EBITx
35.71
39.55
35.52
39.95
35.91
33.99
36.51
39.45
37.97
34.83
6.907
36.51
36.21
71
20.91
FCF yield (avg)%
12.68
11.50
13.59
11.52
13.98
16.42
13.46
13.93
12.13
13.33
10.33
13.46
13.39
46
6.31
FCF margin%
24.16
25.34
25.87
27.47
29.52
29.65
26.96
29.88
30.64
33.16
27.14
29.88
28.50
16
1.402
FCF / Net incomex
0.442
0.481
0.508
0.535
0.511
0.563
0.530
0.543
0.482
0.516
0.456
0.530
0.513
73
8.26
ROIC%
6.48
4.20
6.90
4.91
4.08
4.77
6.92
6.11
3.68
0.87
23.42
4.77
4.84
56
7.17
Return on equity%
28.25
28.75
29.00
29.33
30.29
28.85
28.24
28.31
30.30
31.52
9.73
28.85
28.93
32
2.70
Return on assets%
24.40
22.81
22.73
22.37
24.06
25.39
23.58
21.55
20.29
17.66
6.23
21.55
22.77
79
239.11
EPS$
974.47
1,006
965.06
1,015
908.66
960.72
908.92
866.13
820.33
820.03
244.19
(2.03%)
(1.59%)
—
16.18
EPS growth%
25.90
25.46
26.48
26.55
27.45
26.60
29.25
27.86
27.13
27.78
16.19
27.78
26.87
64
1,007
Bookvalue per sh$
1,294
1,327
1,439
1,560
1,633
1,810
2,030
2,284
2,552
2,942
465.86
12.49%
8.89%
—
525.96
FCF per share$
771.55
787.38
700.85
739.62
776.25
806.63
789.86
815.11
898.46
990.84
731.25
5.00%
2.97%
—
537.97
Dividend per sh$
749.93
720.44
641.04
698.83
684.26
753.68
720.90
769.94
709.53
743.44
637.89
1.67%
0.43%
—
6.82
Div yield (avg)%
23.67
24.58
21.68
18.94
19.51
19.16
17.65
17.08
19.28
18.63
12.66
18.63
19.22
25
12.99
Payout ratio%
18.30
17.35
17.54
15.87
18.32
20.30
18.18
18.11
16.22
13.67
25.51
18.11
17.82
23
30.65
Shares (diluted)M
32.41
33.43
34.68
31.79
28.80
28.56
27.09
24.61
22.86
21.09
30.91
(6.04%)
(4.05%)
84
15.76
Buyback yield%
11.14
13.47
13.92
11.85
9.86
9.12
7.11
4.65
7.22
5.90
29.96
7.11
9.49
6
0.149
D/E ratiox
0.904
0.938
1.033
1.211
1.199
1.159
1.381
1.576
1.635
1.785
0.737
1.576
1.205
9
35.14
Enterprise value$B
28.13
25.86
29.13
27.03
27.25
27.65
26.80
29.19
29.85
33.42
2.734
4.17%
1.67%
22
8.761
LT debt$B
44.94
50.25
59.31
66.99
72.55
87.50
88.01
102.2
110.9
112.0
25.32
9.07%
10.21%
61
Revenue
$33.28B
4.02%
1.00×
Cost of revenue
$23.29B
4.02%
1.00×
Operating expenses
$6.785B
4.28%
1.03×
Goodwill & intangibles
15.91%
Spread over hurdle
28.11%