29.58
Revenue$B
20.20
20.92
22.28
23.09
24.07
25.61
27.05
28.06
29.82
30.72
30.53
5.00%
4.75%
10
15.10
Revenue growth%
12.09
13.76
13.94
16.16
15.59
13.00
12.81
15.63
15.36
14.99
17.73
14.99
14.47
6
26.80
Gross margin%
20.85
18.87
20.53
22.27
23.20
20.81
23.07
23.56
20.80
22.60
10.66
22.60
21.56
32
19.08
Operating margin%
23.21
24.15
26.28
26.90
29.81
27.81
26.13
27.55
30.41
29.17
5.23
27.81
27.22
62
24.84
Net margin%
5.70
6.75
4.56
6.52
6.05
6.62
3.73
3.71
6.34
6.55
19.00
6.34
6.19
52
35.61
P/E ratio (avg)x
13.79
13.80
14.84
16.24
16.92
16.23
17.56
17.06
17.69
16.68
21.61
17.06
16.46
8
15.93
EV/EBITx
36.67
37.87
38.96
39.29
34.13
30.83
26.75
25.99
24.00
21.62
11.63
25.99
32.48
6
29.25
FCF yield (avg)%
12.05
12.46
11.40
10.47
12.24
11.40
11.20
10.21
8.60
10.50
6.13
10.50
11.30
64
7.50
FCF margin%
9.52
10.51
12.48
15.42
14.64
12.81
14.11
11.28
12.12
11.20
26.67
12.12
12.30
34
1.450
FCF / Net incomex
1.343
1.455
1.535
1.546
1.561
1.481
1.683
1.721
1.819
1.730
1.267
1.721
1.554
22
22.69
ROIC%
9.71
9.62
10.12
10.17
8.72
9.39
9.86
12.74
11.65
12.08
7.70
11.65
9.99
84
20.68
Return on equity%
10.72
13.21
13.92
12.74
11.56
9.67
8.01
9.66
9.99
10.99
20.60
9.67
10.86
43
20.71
Return on assets%
25.59
26.74
27.35
28.76
29.00
28.73
30.98
33.27
34.02
34.74
4.36
33.27
28.88
48
27.47
EPS$
99.08
97.16
95.29
102.30
94.41
87.76
93.12
92.80
97.29
105.45
29.88
2.24%
1.21%
—
2.83
EPS growth%
9.42
7.29
7.75
9.99
11.39
13.32
13.76
11.62
10.34
11.82
19.38
11.82
10.87
92
91.09
Bookvalue per sh$
68.24
70.53
66.42
68.32
71.67
74.55
69.46
64.54
65.43
56.99
106.90
(4.48%)
(2.38%)
—
59.00
FCF per share$
63.67
67.78
73.64
84.91
85.93
83.62
81.27
86.75
93.64
88.58
69.64
0.61%
2.64%
—
100.06
Dividend per sh$
76.65
82.32
76.02
80.92
89.15
85.67
78.97
71.92
66.44
72.90
87.03
(3.94%)
0.54%
—
2.15
Div yield (avg)%
17.70
18.23
16.85
18.00
19.22
17.88
17.52
14.71
12.85
12.92
4.68
14.71
17.61
47
28.33
Payout ratio%
25.91
24.15
21.43
19.47
21.76
23.15
25.24
24.09
26.81
25.28
11.26
25.24
24.12
86
298.5
Shares (diluted)M
465.3
462.2
521.6
517.8
589.7
694.3
748.0
780.7
850.5
935.0
299.0
9.66%
8.18%
30
8.37
Buyback yield%
23.75
20.78
19.21
21.70
21.73
19.50
21.63
22.36
24.33
23.51
6.52
22.36
21.71
47
0.730
D/E ratiox
1.401
1.299
1.308
1.327
1.272
1.154
1.176
1.084
1.125
1.135
0.161
1.135
1.224
72
3.725
Enterprise value$B
5.359
5.624
5.286
4.609
4.725
4.212
3.797
3.299
2.989
2.705
5.329
(10.56%)
(7.99%)
68
26.24
LT debt$B
15.57
17.34
17.18
18.21
16.23
16.63
14.72
14.80
15.82
16.31
21.81
0.10%
0.99%
55
Revenue
$30.72B
4.75%
1.00×
Cost of revenue
$14.61B
4.52%
0.98×
Operating expenses
$5.487B
4.96%
1.02×