28.08
Revenue$B
20.17
21.77
23.51
25.46
27.02
28.26
30.19
32.10
33.61
35.25
31.14
5.46%
6.47%
50
21.46
Revenue growth%
4.60
3.45
4.45
6.50
8.17
8.36
7.25
10.12
13.11
14.46
22.44
10.12
7.71
32
10.75
Gross margin%
11.18
11.39
9.41
12.25
11.94
12.73
14.90
17.61
19.86
21.69
3.24
17.61
12.49
89
14.13
Operating margin%
21.88
20.99
22.96
25.92
24.75
26.97
26.06
27.24
28.45
28.86
12.47
27.24
25.99
64
8.95
Net margin%
10.61
10.52
12.14
11.14
11.05
9.23
6.60
7.43
5.70
6.63
12.01
6.63
9.88
83
19.06
P/E ratio (avg)x
7.809
8.344
8.157
8.254
7.210
6.840
7.451
8.019
7.540
7.660
16.09
7.540
7.735
51
34.84
EV/EBITx
22.66
26.45
25.44
25.63
29.08
29.94
33.28
38.20
39.81
45.13
17.81
38.20
29.51
39
8.48
FCF yield (avg)%
21.01
18.48
20.77
21.60
22.96
24.97
23.16
22.41
23.71
24.86
13.25
23.71
22.68
16
5.35
FCF margin%
14.13
13.35
15.98
14.08
13.84
13.01
10.74
11.27
13.94
16.10
29.80
13.01
13.89
93
0.945
FCF / Net incomex
2.009
2.067
1.980
2.238
2.247
2.508
2.320
2.164
2.432
2.535
0.337
2.432
2.242
81
12.49
ROIC%
14.21
17.02
15.74
18.58
16.70
14.04
13.47
12.25
14.14
11.16
9.92
13.47
14.17
59
26.14
Return on equity%
24.27
23.17
24.69
24.89
24.50
26.10
25.95
25.78
23.54
22.85
5.88
25.78
24.59
50
8.57
Return on assets%
22.84
24.85
23.98
24.98
23.77
22.38
19.58
20.61
18.27
15.48
29.21
19.58
22.61
45
21.26
EPS$
16.16
16.27
16.27
17.45
18.27
19.70
20.09
23.09
26.60
30.74
21.89
10.96%
7.73%
—
10.25
EPS growth%
11.33
11.74
12.30
10.11
11.28
9.18
8.31
8.69
8.04
6.30
25.09
8.31
9.65
82
5.76
Bookvalue per sh$
6.33
6.20
5.87
6.26
6.42
7.17
6.78
6.66
6.27
6.89
10.37
1.44%
1.00%
—
9.50
FCF per share$
5.85
6.02
6.66
6.44
7.32
7.26
6.92
7.43
8.44
7.81
15.79
1.29%
2.91%
—
14.77
Dividend per sh$
35.02
36.34
40.58
48.96
51.26
51.28
50.18
49.33
59.24
68.53
15.61
5.98%
7.40%
—
7.90
Div yield (avg)%
17.20
15.96
13.14
14.19
15.69
16.76
16.28
15.78
13.14
14.00
29.32
15.78
15.73
58
24.15
Payout ratio%
10.25
11.29
10.95
10.72
10.82
9.81
9.52
11.09
11.80
11.26
7.17
11.09
10.89
46
1.057
Shares (diluted)B
1.373
1.578
1.685
1.736
2.010
2.098
2.144
2.217
2.384
2.480
1.102
4.29%
6.98%
71
15.61
Buyback yield%
16.22
13.84
16.04
18.44
15.83
18.22
21.20
18.80
18.78
20.34
15.04
18.80
18.33
74
1.067
D/E ratiox
0.128
0.138
0.142
0.155
0.161
0.168
0.193
0.186
0.193
0.220
1.106
0.193
0.164
27
28.02
Enterprise value$B
14.44
14.65
14.73
16.74
16.58
16.47
15.43
15.69
16.37
16.70
1.717
0.15%
1.61%
93
12.93
LT debt$B
6.145
6.930
7.379
7.397
8.536
9.925
11.54
13.39
13.55
14.13
38.00
10.60%
8.40%
17
Revenue
$35.25B
6.47%
1.00×
Cost of revenue
$18.51B
6.65%
1.02×
Operating expenses
$8.549B
5.99%
0.96×
Goodwill & intangibles
15.12%
Spread over hurdle
16.38%