18.01
Revenue$B
14.83
15.77
16.34
17.07
18.27
19.09
20.07
21.64
22.65
24.09
19.66
5.69%
5.78%
84
13.95
Revenue growth%
4.62
3.33
4.85
6.37
8.00
10.10
12.85
10.72
7.83
6.49
15.58
10.10
7.16
28
17.89
Gross margin%
11.87
13.67
14.13
11.37
14.18
13.46
12.67
13.66
14.57
16.14
9.87
13.66
13.66
30
28.79
Operating margin%
21.95
19.35
18.21
16.10
17.83
17.85
19.02
16.54
14.08
15.32
23.18
16.54
17.84
32
5.01
Net margin%
21.55
23.20
20.33
21.37
23.94
24.77
22.59
25.05
26.19
23.74
12.24
24.77
23.47
21
8.422
P/E ratio (avg)x
28.51
32.50
36.76
39.94
41.75
44.49
45.24
49.37
51.38
56.76
14.25
49.37
43.12
22
14.70
EV/EBITx
10.29
10.59
10.10
9.397
9.122
9.936
10.14
10.30
9.211
8.912
34.71
9.936
10.02
65
22.69
FCF yield (avg)%
16.72
14.06
13.91
12.20
13.40
12.36
10.15
12.34
14.47
17.28
21.96
12.36
13.66
27
23.70
FCF margin%
16.78
19.54
19.48
21.31
19.78
17.61
17.61
15.78
16.79
17.71
9.93
17.61
17.66
60
0.291
FCF / Net incomex
2.735
2.780
2.915
2.904
2.803
3.129
3.399
3.573
3.600
3.658
0.637
3.573
3.022
74
5.90
ROIC%
11.13
11.14
10.75
12.18
10.76
10.57
8.33
5.67
7.63
4.72
19.31
7.63
10.66
86
17.19
Return on equity%
14.96
16.66
18.47
17.08
17.69
18.50
20.15
19.12
19.26
18.12
22.00
19.12
18.29
59
10.93
Return on assets%
34.11
34.86
33.16
36.07
38.34
35.43
35.77
34.16
33.06
34.48
3.50
34.48
34.67
60
4.40
EPS$
3.48
3.18
3.12
3.35
3.24
3.55
3.47
3.66
3.47
3.34
4.76
0.61%
0.50%
—
18.00
EPS growth%
7.13
9.97
10.59
13.11
11.10
13.21
14.06
13.45
13.28
13.68
14.38
13.45
13.16
86
4.37
Bookvalue per sh$
6.40
7.09
8.32
8.09
9.50
9.46
10.02
11.34
12.32
13.42
2.24
7.15%
9.33%
—
1.83
FCF per share$
1.44
1.69
1.73
2.06
2.35
2.83
2.96
3.43
3.72
4.35
0.81
13.08%
11.77%
—
4.11
Dividend per sh$
2.66
2.46
2.29
2.35
2.07
1.95
1.72
1.79
1.64
1.68
2.33
(4.16%)
(4.64%)
—
5.81
Div yield (avg)%
24.90
26.25
26.92
25.53
23.01
23.19
21.00
18.38
15.90
15.92
15.46
18.38
23.10
26
26.78
Payout ratio%
24.76
26.06
23.76
25.61
25.31
26.31
26.49
23.76
24.06
25.64
27.04
25.64
25.46
55
1.919
Shares (diluted)B
2.091
2.129
2.321
2.675
2.672
2.611
2.600
2.793
3.221
3.220
1.950
3.80%
5.24%
94
10.57
Buyback yield%
23.12
22.77
24.62
24.36
24.40
25.61
26.98
27.66
26.54
28.13
4.00
26.98
25.11
55
0.833
D/E ratiox
2.740
2.990
3.203
3.278
3.187
3.015
3.053
3.191
3.125
3.069
1.234
3.069
3.097
79
12.14
Enterprise value$B
8.693
7.625
7.870
6.841
6.052
5.113
4.846
4.868
4.524
3.846
15.73
(8.67%)
(8.13%)
77
2.790
LT debt$B
9.553
8.482
9.064
7.967
7.471
7.232
7.688
7.375
6.558
6.355
16.66
(3.18%)
(3.60%)
14
Revenue
$24.09B
5.78%
1.00×
Cost of revenue
$11.61B
5.42%
0.97×
Operating expenses
$4.536B
6.44%
1.06×
Cash and investments
17.76%