1.538
Revenue$B
2.000
1.968
1.938
1.943
1.919
1.906
1.934
1.890
1.875
1.874
1.605
(0.46%)
(0.47%)
6
18.16
Revenue growth%
17.60
17.69
15.54
13.34
13.20
13.03
12.81
10.51
10.13
12.40
6.57
12.40
13.11
81
3.00
Gross margin%
14.03
11.23
12.83
13.64
13.17
14.75
14.88
16.20
13.83
14.26
4.95
14.75
13.93
10
3.00
Operating margin%
33.95
34.67
35.14
32.20
30.93
32.14
33.13
34.59
34.94
32.99
20.00
33.13
33.54
86
18.11
Net margin%
10.61
7.79
5.23
7.00
7.98
5.75
5.26
5.17
3.32
4.37
5.52
5.17
5.51
16
15.66
P/E ratio (avg)x
7.360
8.000
7.151
7.676
7.923
8.543
7.611
8.445
9.239
8.883
24.41
8.543
7.962
51
11.61
EV/EBITx
9.813
8.805
8.513
8.424
9.094
9.423
8.534
9.088
7.697
7.434
33.33
8.534
8.669
59
6.54
FCF yield (avg)%
10.05
9.09
11.93
9.34
12.13
9.97
8.22
7.41
5.96
5.45
23.82
7.41
9.21
70
17.07
FCF margin%
7.15
9.34
8.03
8.44
9.08
11.92
14.70
17.06
19.96
22.33
16.82
17.06
10.63
68
0.157
FCF / Net incomex
0.204
0.182
0.163
0.164
0.144
0.138
0.130
0.123
0.126
0.123
0.288
0.126
0.141
91
22.51
ROIC%
14.44
14.67
14.07
15.37
17.76
19.85
18.72
18.27
17.50
18.34
3.80
18.34
17.63
25
18.93
Return on equity%
6.51
8.75
6.76
8.70
9.16
10.42
13.30
10.39
10.13
12.58
26.58
10.42
9.65
76
17.81
Return on assets%
29.73
32.41
34.96
32.68
32.35
32.05
33.99
32.25
30.74
30.63
21.03
32.05
32.30
83
943.43
EPS$
647.52
723.80
709.02
712.46
673.51
648.30
646.94
733.21
678.86
749.12
1,004
2.15%
2.89%
—
28.19
EPS growth%
17.44
19.19
19.60
22.03
22.03
23.54
23.41
25.50
26.22
23.67
9.21
23.67
22.72
27
162.36
Bookvalue per sh$
604.28
609.93
693.67
765.43
831.86
851.35
939.11
997.48
1,102
1,257
183.25
8.61%
8.32%
—
266.70
FCF per share$
412.75
393.00
428.48
419.61
461.62
416.41
405.80
430.94
440.68
466.37
737.36
0.20%
1.74%
—
836.54
Dividend per sh$
911.57
942.95
935.91
801.72
739.54
657.34
595.63
550.03
492.83
499.48
820.96
(7.55%)
(5.78%)
—
19.76
Div yield (avg)%
4.32
6.22
8.91
7.14
4.66
4.71
3.43
1.46
0.40
0.40
16.90
1.46
4.49
60
27.02
Payout ratio%
14.54
13.48
13.07
13.59
14.53
16.96
17.77
17.24
16.68
14.31
29.18
16.96
14.54
63
0.908
Shares (diluted)M
0.676
0.585
0.592
0.586
0.591
0.584
0.607
0.601
0.559
0.548
0.956
(1.52%)
(2.09%)
41
13.46
Buyback yield%
21.29
19.08
21.54
24.32
24.76
23.08
23.99
20.99
22.98
20.93
5.27
22.98
22.26
38
1.588
D/E ratiox
0.334
0.330
0.327
0.336
0.368
0.378
0.356
0.378
0.352
0.336
0.377
0.356
0.344
55
0.716
Enterprise value$B
2.140
1.994
1.922
1.917
1.839
1.938
1.869
1.818
1.986
1.973
0.489
1.41%
(0.07%)
55
0.356
LT debt$B
1.012
1.100
1.068
1.157
1.138
1.034
1.038
0.906
0.939
0.997
0.095
(2.61%)
(0.74%)
22
Revenue
$1.874B
(0.47%)
1.00×
Cost of revenue
$1.084B
(0.57%)
0.99×
Operating expenses
$174.4M
(0.99%)
0.95×