5.385
Revenue$B
4.702
4.814
4.750
4.881
4.928
4.916
4.887
4.944
4.861
4.981
5.712
0.21%
0.50%
72
23.00
Revenue growth%
24.39
26.76
27.03
24.85
26.52
28.56
29.09
28.59
30.30
27.77
29.88
28.59
27.40
71
16.45
Gross margin%
15.18
16.93
16.97
19.35
18.87
20.25
23.17
24.19
24.20
24.28
20.68
24.19
19.80
69
15.22
Operating margin%
24.88
24.27
22.14
20.89
22.79
25.38
24.28
25.14
24.86
27.77
13.28
25.14
24.57
64
19.84
Net margin%
23.43
24.31
23.96
25.24
26.08
23.72
24.56
27.47
27.10
26.97
9.16
26.97
24.90
51
7.513
P/E ratio (avg)x
30.00
32.67
27.97
25.95
25.34
25.93
28.10
25.30
23.71
24.96
7.107
25.30
25.94
75
12.17
EV/EBITx
10.84
10.22
11.26
10.97
11.13
10.69
10.21
9.074
10.06
9.742
13.80
10.06
10.45
22
13.26
FCF yield (avg)%
22.93
25.05
22.16
22.99
21.85
20.03
17.61
19.92
19.28
17.99
19.30
19.28
20.94
89
12.12
FCF margin%
25.17
26.92
26.60
28.99
27.17
24.98
22.80
25.73
27.01
25.61
29.41
25.61
26.17
9
1.624
FCF / Net incomex
1.046
1.003
1.027
0.953
1.015
1.078
0.944
0.984
1.070
1.163
1.315
1.070
1.021
41
21.40
ROIC%
15.44
17.88
16.26
17.84
19.67
20.09
20.28
17.56
19.76
21.34
26.33
20.09
18.77
58
28.00
Return on equity%
12.61
9.97
7.37
10.20
7.32
4.67
4.14
5.04
7.81
8.37
29.89
5.04
7.59
65
3.56
Return on assets%
14.42
12.20
14.44
11.79
9.20
11.02
10.48
13.40
15.10
15.76
20.47
13.40
12.80
81
7.21
EPS$
3.40
3.09
3.30
3.04
3.18
3.46
3.53
3.40
3.37
3.10
7.50
(0.50%)
(0.55%)
—
29.97
EPS growth%
9.26
9.97
9.27
7.93
7.52
6.12
6.78
4.38
1.91
2.51
4.22
4.38
7.15
32
6.39
Bookvalue per sh$
3.51
3.33
3.40
3.60
3.42
3.72
3.82
3.73
3.51
4.05
7.08
3.45%
2.78%
—
4.28
FCF per share$
4.17
4.12
4.49
4.94
5.52
5.22
6.06
7.05
7.09
7.02
6.38
4.93%
5.42%
—
6.64
Dividend per sh$
8.65
9.87
10.93
10.83
10.25
10.88
11.88
11.69
12.77
13.02
6.36
4.90%
5.28%
—
18.17
Div yield (avg)%
23.89
23.38
21.73
21.68
23.48
24.28
22.34
24.16
24.32
26.22
23.13
24.28
23.68
23
10.35
Payout ratio%
25.84
24.95
27.47
29.67
26.94
28.85
26.53
24.79
23.56
20.90
28.43
24.79
26.19
71
551.2
Shares (diluted)M
548.6
513.8
547.8
596.0
647.1
716.8
786.7
688.5
734.6
789.9
542.3
4.07%
4.61%
85
11.27
Buyback yield%
19.03
19.21
21.99
19.01
20.25
19.59
17.59
20.47
23.11
26.10
24.44
20.47
19.92
85
1.136
D/E ratiox
1.138
1.226
1.113
0.982
1.060
1.091
1.039
1.098
1.007
1.060
1.367
1.060
1.076
43
1.563
Enterprise value$B
7.015
7.222
7.511
7.488
8.936
8.986
9.332
9.618
10.01
9.980
0.951
2.24%
4.39%
9
0.802
LT debt$B
0.896
0.852
0.840
0.825
0.766
0.781
0.767
0.841
0.767
0.675
1.896
(2.51%)
(2.01%)
14
Revenue
$4.981B
0.50%
1.00×
Cost of revenue
$3.089B
0.44%
0.99×
Operating expenses
$1.173B
0.45%
0.99×
Spread over hurdle
(3.77%)