26.31
Revenue$B
16.71
17.45
17.82
18.38
18.62
19.24
20.12
21.27
22.52
23.82
28.17
5.05%
3.96%
27
15.49
Revenue growth%
0.40
1.09
3.10
5.04
8.03
6.60
5.67
3.38
4.59
5.64
4.51
5.64
4.81
34
28.45
Gross margin%
16.54
15.79
18.01
17.78
18.33
15.73
17.92
17.51
19.82
21.92
5.54
17.92
17.85
67
23.67
Operating margin%
12.21
11.85
12.80
14.99
12.82
13.52
12.65
14.48
13.56
15.88
2.77
13.56
13.17
23
12.99
Net margin%
16.20
14.85
12.13
11.45
12.30
9.69
9.20
11.24
8.57
10.70
22.46
9.69
11.35
22
28.09
P/E ratio (avg)x
53.44
60.23
71.01
70.64
83.74
93.94
94.58
109.2
113.4
114.2
15.36
109.2
88.84
93
12.94
EV/EBITx
31.57
30.79
28.66
29.87
29.25
26.37
29.72
33.05
30.84
33.24
30.12
30.84
30.33
34
13.43
FCF yield (avg)%
24.75
24.54
23.44
25.03
27.68
26.45
28.66
27.57
25.31
28.18
20.97
27.57
25.88
93
23.82
FCF margin%
16.64
14.08
11.50
12.34
14.94
13.34
14.03
16.95
16.80
14.34
16.01
14.34
14.21
33
1.662
FCF / Net incomex
0.959
0.936
0.923
0.917
0.975
0.953
1.010
0.938
0.936
0.840
0.620
0.938
0.937
79
28.24
ROIC%
19.65
18.57
20.59
20.14
17.64
18.96
16.94
16.88
16.52
17.65
22.78
16.94
18.11
60
4.09
Return on equity%
23.59
21.47
23.31
25.85
23.08
24.23
23.07
21.11
23.25
20.42
29.29
23.07
23.17
65
16.91
Return on assets%
7.15
6.27
8.81
11.06
12.08
15.03
15.81
18.73
19.44
21.45
12.84
18.73
13.55
33
0.25
EPS$
0.54
0.58
0.61
0.66
0.73
0.72
0.72
0.75
0.78
0.76
0.25
0.81%
4.75%
—
21.71
EPS growth%
5.67
6.43
5.91
6.54
4.62
5.99
3.18
0.93
3.53
2.37
29.91
3.18
5.14
94
0.68
Bookvalue per sh$
0.31
0.30
0.28
0.30
0.30
0.32
0.34
0.37
0.39
0.35
0.16
3.68%
0.49%
—
0.30
FCF per share$
0.27
0.29
0.30
0.31
0.29
0.29
0.28
0.29
0.33
0.34
0.78
3.31%
3.04%
—
0.13
Dividend per sh$
0.93
0.98
1.03
1.23
1.45
1.70
1.82
1.91
2.11
2.36
0.60
10.27%
10.51%
—
29.86
Div yield (avg)%
0.40
1.92
4.03
4.51
7.51
6.63
4.18
1.96
0.77
0.40
7.67
1.96
2.99
64
20.93
Payout ratio%
19.58
18.53
21.15
21.37
20.16
22.71
22.21
24.24
23.44
25.77
8.06
23.44
21.79
36
39.00
Shares (diluted)B
48.16
50.19
50.22
55.47
56.94
56.12
55.51
61.81
67.34
75.29
39.94
5.75%
5.34%
48
12.78
Buyback yield%
28.65
30.91
30.94
29.16
30.21
31.32
30.30
32.87
35.22
33.07
29.58
32.87
30.92
68
1.226
D/E ratiox
0.841
0.805
0.844
0.866
0.971
0.870
0.891
0.949
0.918
0.973
1.517
0.918
0.880
51
6.351
Enterprise value$B
9.841
10.16
10.45
11.49
11.34
10.27
10.07
10.84
11.74
12.43
20.87
1.86%
1.79%
94
11.27
LT debt$B
27.86
29.10
32.99
32.48
36.77
36.43
35.64
39.68
37.69
35.32
6.992
(0.80%)
3.33%
37
Revenue
$23.82B
3.96%
1.00×
Cost of revenue
$16.67B
3.96%
1.00×
Operating expenses
$4.794B
3.25%
0.93×
Cash and investments
17.91%
Goodwill & intangibles
15.63%