10.87
Revenue$B
11.85
12.02
12.07
12.51
13.14
13.53
13.59
13.73
14.35
14.65
11.83
2.20%
2.47%
60
8.02
Revenue growth%
13.24
10.47
12.73
11.91
10.04
8.55
8.48
8.00
5.57
5.13
15.62
8.00
9.29
41
25.01
Gross margin%
19.82
18.69
19.79
16.88
19.52
18.28
20.80
21.08
18.44
17.01
13.60
18.44
19.10
84
28.92
Operating margin%
13.49
13.60
12.72
12.52
10.78
13.54
13.33
15.83
17.72
20.43
6.83
15.83
13.52
76
6.35
Net margin%
28.98
29.47
27.25
29.21
27.39
29.99
31.07
33.51
31.92
32.17
21.73
31.92
29.73
84
32.63
P/E ratio (avg)x
39.26
40.09
42.23
45.81
49.29
53.26
52.36
52.71
54.45
56.10
36.21
53.26
50.83
9
31.19
EV/EBITx
21.27
19.98
23.02
25.23
23.41
23.07
25.74
24.20
23.38
22.76
11.17
23.38
23.23
8
18.49
FCF yield (avg)%
12.29
14.23
16.84
15.23
14.37
13.17
10.30
10.15
7.99
6.57
27.86
10.15
12.73
15
10.41
FCF margin%
15.63
18.62
20.72
21.73
22.43
19.66
17.23
19.54
17.68
18.61
7.72
18.61
19.08
92
0.851
FCF / Net incomex
1.649
1.843
2.034
2.336
2.502
2.520
2.762
2.801
3.184
3.232
0.499
2.801
2.511
53
2.93
ROIC%
5.64
5.73
7.79
8.02
6.42
4.31
3.84
1.86
0.40
0.71
17.43
1.86
4.98
90
21.27
Return on equity%
11.93
14.85
12.12
14.30
15.82
18.23
18.59
20.00
21.85
20.87
10.76
20.00
17.02
93
13.53
Return on assets%
18.45
18.13
15.93
16.79
14.03
15.78
17.83
15.36
16.54
13.97
29.18
15.78
16.24
77
0.92
EPS$
0.96
1.02
0.94
1.01
1.12
1.26
1.35
1.51
1.59
1.42
1.02
5.00%
3.63%
—
26.04
EPS growth%
1.28
0.40
2.36
3.10
1.63
3.67
2.73
1.09
2.20
3.93
6.50
2.73
2.28
12
5.36
Bookvalue per sh$
4.40
5.11
4.95
5.37
5.44
6.39
7.10
7.53
7.25
7.26
2.34
5.91%
5.44%
—
4.18
FCF per share$
1.82
1.95
2.20
2.35
2.28
2.43
2.30
2.09
2.01
2.17
5.30
(1.00%)
0.96%
—
3.03
Dividend per sh$
1.53
1.51
1.53
1.70
1.56
1.53
1.58
1.69
1.66
1.57
4.73
0.06%
(0.33%)
—
3.11
Div yield (avg)%
5.82
3.36
4.65
2.06
4.28
6.26
6.84
8.29
11.16
12.30
15.41
8.29
6.04
71
7.62
Payout ratio%
30.59
30.30
28.00
27.94
30.64
32.33
32.91
35.23
34.94
35.94
2.04
34.94
31.49
12
1.593
Shares (diluted)B
1.889
2.255
2.322
2.764
2.927
3.459
3.665
3.846
3.812
4.523
1.595
9.09%
9.81%
49
5.95
Buyback yield%
17.95
18.53
19.62
17.57
17.78
15.00
15.36
17.76
15.20
12.57
13.47
15.20
17.66
20
1.345
D/E ratiox
1.463
1.631
1.822
2.073
2.016
2.123
2.441
2.405
2.636
3.053
1.063
2.441
2.098
24
6.270
Enterprise value$B
3.455
3.084
2.868
2.913
3.203
3.403
3.175
3.263
3.288
2.997
3.646
(1.32%)
(1.90%)
73
15.82
LT debt$B
6.459
6.404
6.285
6.638
5.919
6.121
6.575
7.282
7.123
6.530
8.468
1.98%
(0.16%)
5
Revenue
$14.65B
2.47%
1.00×
Cost of revenue
$7.805B
2.85%
1.04×
Operating expenses
$2.084B
1.58%
0.92×
Goodwill & intangibles
15.54%