23.82
Revenue$B
17.14
17.77
18.60
19.66
20.03
21.23
21.83
23.07
24.03
25.06
24.68
4.58%
4.07%
14
20.68
Revenue growth%
9.51
9.03
10.37
13.26
12.27
12.63
12.63
10.45
8.92
9.96
24.92
10.45
10.41
75
2.58
Gross margin%
31.68
34.01
32.18
31.95
33.63
35.41
36.29
36.69
34.34
34.49
24.70
35.41
34.18
7
10.27
Operating margin%
15.37
17.63
20.54
20.91
21.65
19.22
16.26
13.38
11.27
8.39
19.09
13.38
16.95
93
5.07
Net margin%
32.71
32.34
32.57
33.12
36.08
37.66
37.01
36.29
39.11
41.37
22.66
37.66
36.18
90
26.47
P/E ratio (avg)x
11.87
11.08
10.58
9.657
9.522
10.00
10.69
9.210
9.292
9.811
21.80
9.811
9.907
61
8.305
EV/EBITx
20.09
20.08
22.11
23.67
22.55
24.27
27.36
30.67
28.89
28.81
16.95
28.81
23.97
10
9.99
FCF yield (avg)%
12.27
13.50
11.24
9.34
8.21
9.74
8.96
6.06
7.70
8.09
22.36
8.09
9.15
11
15.99
FCF margin%
24.73
23.10
20.74
19.47
20.61
20.70
21.41
18.87
18.84
18.07
8.03
18.87
20.65
37
0.594
FCF / Net incomex
0.861
0.884
0.955
1.020
1.043
1.014
1.105
1.104
1.118
0.980
0.884
1.104
1.017
57
11.01
ROIC%
15.83
14.78
12.17
12.30
13.78
13.22
11.83
9.35
6.74
4.19
5.39
9.35
12.24
90
18.26
Return on equity%
8.20
9.91
10.15
8.39
5.54
3.58
2.10
0.65
0.40
0.92
9.10
0.92
4.56
43
4.09
Return on assets%
25.06
22.19
24.10
24.85
23.69
23.55
23.24
20.51
18.96
17.55
9.97
20.51
23.40
56
15.66
EPS$
13.13
13.08
13.33
14.88
14.99
16.26
17.63
16.71
17.75
16.99
16.45
2.53%
4.04%
—
7.52
EPS growth%
27.49
26.26
26.84
27.92
27.09
26.80
27.41
28.04
30.86
32.75
18.12
28.04
27.45
32
6.55
Bookvalue per sh$
21.86
24.91
28.14
29.11
30.35
31.98
33.96
39.65
37.99
42.37
12.34
6.90%
8.20%
—
3.58
FCF per share$
25.14
28.18
28.74
33.59
36.87
35.55
39.44
45.76
54.16
61.09
14.58
10.63%
8.98%
—
17.22
Dividend per sh$
11.45
11.85
12.97
12.81
12.88
12.89
13.47
12.23
12.24
11.97
10.98
(1.45%)
(0.38%)
—
15.76
Div yield (avg)%
5.07
2.74
0.50
0.40
0.40
0.40
0.54
0.43
2.33
0.40
11.86
0.43
0.47
92
22.99
Payout ratio%
19.88
17.30
15.24
13.66
15.86
13.87
11.78
9.86
8.11
6.44
19.66
9.86
13.77
86
1.633
Shares (diluted)B
2.405
2.506
2.910
3.372
3.572
3.577
4.099
4.701
4.773
4.506
1.658
4.76%
6.02%
12
29.39
Buyback yield%
18.52
20.84
17.86
16.50
16.07
17.41
15.82
13.15
12.99
11.20
29.41
13.15
16.28
55
1.385
D/E ratiox
2.285
2.382
2.525
2.540
2.632
2.643
2.688
3.092
3.056
2.984
1.576
2.984
2.638
53
29.30
Enterprise value$B
38.38
43.37
44.62
50.69
53.95
56.81
55.47
65.67
72.42
84.79
27.24
9.47%
9.72%
73
10.24
LT debt$B
1.392
1.441
1.408
1.201
1.102
1.163
1.124
1.142
1.120
1.034
18.92
(1.27%)
(2.87%)
52
Revenue
$25.06B
4.07%
1.00×
Cost of revenue
$12.65B
4.27%
1.02×
Operating expenses
$3.865B
3.80%
0.97×
Property and equipment
16.56%