3.475
Revenue$B
6.977
6.857
7.048
6.995
7.146
7.277
7.450
7.297
7.503
7.554
3.867
1.12%
1.07%
38
2.20
Revenue growth%
8.59
8.34
9.38
9.14
10.66
7.85
5.93
5.20
3.47
3.08
28.10
5.20
8.10
62
26.07
Gross margin%
13.08
11.93
12.76
15.44
14.38
11.93
10.57
12.33
10.65
8.34
26.88
10.65
12.13
34
8.14
Operating margin%
9.96
9.64
7.48
6.11
4.96
3.49
2.57
5.45
4.39
4.94
10.28
4.39
5.20
81
15.60
Net margin%
24.95
24.47
23.26
21.61
23.82
21.51
22.69
21.60
18.97
21.87
22.62
21.60
22.28
54
8.728
P/E ratio (avg)x
21.88
22.75
24.77
24.49
23.70
23.79
24.83
28.16
33.11
39.47
31.32
28.16
24.63
29
7.964
EV/EBITx
33.91
38.55
41.90
43.33
45.17
46.95
55.78
59.55
66.71
80.32
23.24
59.55
46.06
82
20.10
FCF yield (avg)%
22.98
20.04
17.64
18.12
18.08
17.80
17.41
14.61
16.60
13.93
23.97
16.60
17.72
92
7.60
FCF margin%
4.55
2.78
5.19
3.32
2.70
4.36
6.89
7.18
7.93
8.48
13.76
7.18
4.87
61
0.104
FCF / Net incomex
1.337
1.274
1.381
1.463
1.377
1.405
1.545
1.736
1.671
1.579
1.459
1.579
1.434
69
10.77
ROIC%
21.28
24.06
23.17
22.50
24.67
27.08
25.01
22.87
25.05
23.71
13.84
25.01
23.89
76
3.98
Return on equity%
26.82
25.30
24.31
25.58
25.89
27.08
26.15
25.47
24.51
26.48
11.39
26.15
25.74
54
11.49
Return on assets%
24.06
26.30
28.43
30.78
31.33
32.80
31.90
31.68
31.39
28.55
6.17
31.68
31.05
58
4.05
EPS$
7.51
7.86
7.96
7.92
8.94
9.81
8.88
9.96
9.54
8.67
4.46
(0.60%)
1.85%
—
20.73
EPS growth%
25.34
26.83
28.90
26.30
23.80
23.21
20.92
18.46
20.14
18.65
14.69
20.14
23.51
81
7.18
Bookvalue per sh$
2.48
2.36
2.21
2.06
1.89
2.05
2.25
2.35
2.23
2.39
2.08
4.72%
(0.65%)
—
1.76
FCF per share$
6.89
6.77
7.95
8.02
9.52
11.13
13.31
15.26
16.84
17.35
2.25
12.76%
9.64%
—
6.21
Dividend per sh$
7.74
8.20
8.05
8.12
7.67
8.50
9.13
9.05
10.28
10.94
3.90
7.36%
3.83%
—
22.12
Div yield (avg)%
28.63
26.26
24.24
23.28
24.85
26.48
28.41
28.52
28.27
30.54
20.39
28.41
27.38
13
23.53
Payout ratio%
19.69
18.54
20.86
22.23
24.57
25.04
27.94
28.73
29.36
28.70
22.90
28.70
24.81
66
0.806
Shares (diluted)B
1.180
1.135
1.180
1.302
1.467
1.500
1.727
1.762
1.740
1.839
0.780
4.62%
6.03%
38
15.90
Buyback yield%
25.93
23.03
24.60
26.14
27.08
25.97
27.51
25.98
24.02
26.40
11.66
25.98
25.98
63
0.287
D/E ratiox
0.323
0.321
0.304
0.310
0.323
0.279
0.237
0.219
0.211
0.228
1.643
0.228
0.292
19
2.316
Enterprise value$B
3.546
3.868
4.108
4.520
4.956
4.872
5.372
5.383
6.384
7.605
0.996
8.94%
9.37%
42
4.488
LT debt$B
0.972
0.946
0.908
0.943
0.915
0.896
0.975
1.003
1.066
1.099
6.860
3.74%
1.61%
68
Revenue
$7.554B
1.07%
1.00×
Cost of revenue
$5.288B
1.07%
1.00×
Operating expenses
$1.370B
0.69%
0.96×
Spread over hurdle
(8.11%)