1.221
RevenueFt B
1.829
1.896
1.961
1.997
2.031
2.057
2.136
2.236
2.354
2.435
1.267
3.70%
3.11%
77
17.06
Revenue growth%
2.71
1.72
3.60
1.71
0.40
0.40
1.76
0.40
0.40
2.89
15.47
0.40
1.71
83
27.28
Gross margin%
29.52
29.05
28.30
27.12
30.10
32.08
33.07
34.23
31.94
31.47
9.49
32.08
30.79
18
27.87
Operating margin%
28.51
25.65
26.81
24.09
26.55
25.79
27.88
27.69
27.00
27.91
5.48
27.69
26.90
60
7.58
Net margin%
14.52
15.10
13.90
12.25
15.11
14.52
14.31
11.56
14.55
15.45
9.17
14.52
14.52
79
13.55
P/E ratio (avg)x
7.087
6.177
6.619
6.379
6.263
6.039
5.315
5.483
5.085
4.660
26.79
5.315
6.108
85
15.23
EV/EBITx
16.32
16.53
16.08
18.01
20.15
19.91
18.75
18.28
19.12
17.73
11.94
18.75
18.15
11
14.00
FCF yield (avg)%
12.46
14.24
14.40
17.01
17.30
18.63
21.11
21.58
20.38
18.11
10.15
20.38
17.71
77
28.86
FCF margin%
28.69
30.56
31.03
32.14
32.09
32.49
33.13
35.74
33.43
31.43
12.50
33.13
32.11
54
0.863
FCF / Net incomex
2.144
2.292
2.702
2.605
2.939
3.007
3.328
3.710
3.609
3.980
0.317
3.609
2.973
54
27.26
ROIC%
28.79
30.00
30.71
33.68
31.47
29.70
32.45
29.64
32.45
32.07
11.76
32.07
31.09
21
25.89
Return on equity%
3.50
5.07
6.43
8.32
6.94
8.39
9.56
6.66
9.02
9.44
21.56
9.02
7.63
74
5.43
Return on assets%
27.92
29.71
28.45
30.98
33.80
36.72
36.24
34.74
32.11
32.57
14.38
34.74
32.34
65
9.12
EPSFt
12.03
12.81
15.01
16.64
16.77
18.92
18.19
20.09
23.48
26.48
9.85
9.57%
9.08%
—
24.32
EPS growth%
16.33
17.78
14.98
13.89
16.72
15.50
13.42
14.95
16.82
17.39
21.61
15.50
15.92
7
20.79
Bookvalue per shFt
14.12
16.66
19.43
18.81
17.90
17.10
19.31
22.42
25.92
27.27
29.25
8.78%
7.89%
—
29.50
FCF per shareFt
19.61
18.73
17.43
18.42
17.75
15.83
13.79
15.07
13.48
12.23
11.55
(7.18%)
(4.01%)
—
24.43
Dividend per shFt
31.82
35.18
39.94
42.86
40.86
39.88
37.08
40.45
38.37
41.80
15.44
0.46%
2.79%
—
29.08
Div yield (avg)%
17.80
20.22
22.33
20.25
21.80
21.86
20.67
19.50
19.87
18.97
8.82
19.87
20.24
61
12.72
Payout ratio%
18.96
17.04
17.02
17.17
14.87
15.73
18.05
20.09
19.62
17.68
19.09
18.05
17.43
87
46.86
Shares (diluted)M
51.69
52.23
59.50
59.83
65.39
73.53
68.61
63.36
62.00
67.26
46.87
0.57%
3.41%
64
5.08
Buyback yield%
11.73
11.40
9.07
11.08
12.66
14.30
14.78
16.26
18.21
21.11
3.08
16.26
13.48
19
1.693
D/E ratiox
0.648
0.624
0.650
0.662
0.727
0.738
0.779
0.804
0.758
0.713
0.409
0.758
0.720
34
1.037
Enterprise valueFt B
0.970
1.066
1.007
0.986
1.082
1.117
1.106
1.080
1.106
1.070
1.568
(0.24%)
1.22%
80
0.705
LT debtFt B
0.920
0.931
0.974
0.946
0.918
0.969
1.016
1.084
1.073
1.089
0.127
3.47%
0.25%
62
Cost of revenue
3.30%
1.02×
Operating expenses
2.74%
0.96×
Goodwill & intangibles
16.55%