20.94
Revenue$B
51.52
52.49
53.20
53.91
53.06
54.00
55.52
57.14
56.46
56.46
21.42
1.25%
0.98%
17
29.96
Revenue growth%
11.79
10.46
12.96
11.63
11.63
12.21
12.49
9.57
9.46
9.24
4.26
9.57
11.63
37
11.91
Gross margin%
13.27
14.72
16.28
13.34
11.16
11.16
11.80
13.02
14.13
11.63
24.01
11.80
13.15
10
20.52
Operating margin%
15.24
17.97
19.34
20.61
22.75
24.37
22.59
20.75
19.89
22.64
25.88
22.59
20.68
13
23.96
Net margin%
26.74
28.84
30.72
31.12
32.97
35.08
34.48
36.14
37.04
36.96
17.91
36.14
33.73
61
14.18
P/E ratio (avg)x
6.484
7.055
6.730
6.795
7.066
7.465
8.019
7.723
8.216
7.370
31.80
7.723
7.218
79
19.22
EV/EBITx
27.14
25.73
27.16
30.99
30.47
31.43
29.68
27.85
27.46
29.09
24.94
29.09
28.47
5
8.54
FCF yield (avg)%
22.64
19.86
22.21
24.82
23.35
22.80
25.48
27.59
29.45
32.22
4.34
27.59
24.08
22
10.05
FCF margin%
17.18
17.80
19.67
21.81
22.49
19.59
18.15
17.68
15.75
14.77
14.02
17.68
17.97
5
0.620
FCF / Net incomex
1.371
1.535
1.404
1.327
1.406
1.443
1.489
1.644
1.537
1.522
0.887
1.522
1.466
20
3.92
ROIC%
11.32
8.51
10.58
9.84
10.45
9.77
12.60
10.72
8.79
9.38
26.02
9.77
10.14
71
11.80
Return on equity%
29.44
29.59
31.06
30.21
28.97
26.91
26.80
27.41
27.23
28.32
23.55
27.23
28.65
23
26.60
Return on assets%
12.78
13.40
13.33
15.42
13.14
14.78
14.08
15.59
17.66
18.53
24.26
15.59
14.43
40
2.61
EPS$
4.16
4.17
4.46
4.67
5.36
5.91
6.01
5.80
6.60
6.90
2.92
5.18%
5.29%
—
2.11
EPS growth%
30.40
30.77
30.93
28.28
25.60
25.14
26.45
28.06
29.09
30.20
26.23
28.06
28.68
33
2.75
Bookvalue per sh$
3.70
4.07
3.96
4.24
3.77
4.15
3.79
3.42
3.10
3.01
4.15
(4.40%)
(1.92%)
—
4.60
FCF per share$
3.56
3.49
3.69
3.50
3.41
3.54
3.50
3.85
4.19
4.57
1.09
6.05%
2.08%
—
3.21
Dividend per sh$
3.03
3.22
3.09
3.25
3.19
3.09
2.85
3.00
2.71
2.70
3.00
(3.29%)
(1.25%)
—
25.35
Div yield (avg)%
8.58
11.29
9.99
8.17
6.24
3.68
3.72
6.44
5.75
6.28
22.44
5.75
6.36
74
16.28
Payout ratio%
9.39
8.87
7.76
4.88
6.24
8.44
7.86
9.70
6.76
8.89
24.08
8.44
8.15
88
0.969
Shares (diluted)B
0.966
1.041
1.125
1.077
1.053
1.022
1.054
1.147
1.204
1.106
0.945
0.99%
1.61%
41
4.96
Buyback yield%
21.79
19.95
18.26
18.81
16.29
17.37
19.28
21.63
24.20
26.62
27.34
21.63
19.61
49
0.774
D/E ratiox
0.332
0.357
0.407
0.452
0.518
0.579
0.625
0.643
0.761
0.813
1.195
0.643
0.549
68
21.49
Enterprise value$B
13.58
15.21
17.44
19.29
22.36
26.52
30.64
31.01
34.56
33.66
38.90
8.53%
10.60%
78
13.07
LT debt$B
45.26
50.48
53.35
52.25
51.20
48.92
52.69
52.38
59.81
57.74
30.43
2.43%
3.25%
31
Revenue
$56.46B
0.98%
1.00×
Cost of revenue
$32.53B
1.11%
1.01×
Operating expenses
$13.01B
0.96%
1.00×
Property and equipment
16.33%