13.95
RevenueFt B
15.46
17.02
18.15
19.13
20.81
22.82
24.66
26.77
29.40
31.96
15.60
8.95%
8.44%
21
17.64
Revenue growth%
3.82
3.39
1.59
1.49
3.67
1.82
3.97
6.91
9.08
10.38
17.88
6.91
3.74
18
21.91
Gross margin%
8.46
8.07
8.66
7.59
8.72
7.76
8.26
5.99
5.31
6.89
9.06
6.89
7.91
63
20.94
Operating margin%
21.81
23.99
22.19
23.96
25.74
23.29
21.60
23.24
21.04
23.50
21.34
23.24
23.26
81
6.73
Net margin%
20.05
18.72
18.65
21.51
21.23
21.82
21.84
21.68
24.20
21.54
12.20
21.82
21.53
53
21.69
P/E ratio (avg)x
15.84
16.66
16.40
16.32
17.94
17.58
19.40
17.16
17.20
17.70
23.56
17.58
17.18
36
8.032
EV/EBITx
10.13
11.29
11.01
12.77
14.66
16.91
17.82
20.04
19.65
19.67
20.34
19.65
15.78
81
12.50
FCF yield (avg)%
24.42
23.58
21.05
18.57
19.33
17.26
15.70
17.02
14.44
16.92
7.83
16.92
17.92
23
9.75
FCF margin%
18.53
16.69
16.27
18.07
15.75
13.35
12.06
10.84
11.57
11.57
14.92
11.57
14.55
91
1.002
FCF / Net incomex
1.031
1.061
1.116
1.312
1.546
1.718
1.830
2.211
2.203
2.394
0.898
2.203
1.632
38
17.13
ROIC%
29.96
29.07
29.38
31.94
33.02
35.91
37.64
34.71
35.97
36.53
3.98
35.97
33.87
87
25.61
Return on equity%
23.62
22.50
23.56
25.58
25.51
27.87
30.15
27.73
29.32
26.52
3.22
27.87
26.05
94
16.58
Return on assets%
7.12
5.52
2.64
1.02
0.40
2.51
0.40
1.14
2.61
1.58
8.86
1.58
2.04
83
769.60
EPSFt
323.39
351.65
333.87
347.89
334.40
329.39
310.29
289.91
268.22
302.51
853.48
(1.98%)
(1.01%)
—
7.26
EPS growth%
17.73
20.10
19.44
18.94
16.20
13.33
10.79
8.14
9.01
6.93
4.01
9.01
14.76
33
151.01
Bookvalue per shFt
775.09
833.98
853.84
995.96
1,073
1,241
1,198
1,322
1,277
1,454
584.76
6.25%
7.43%
—
201.23
FCF per shareFt
392.55
407.88
445.85
479.17
476.27
458.47
466.46
508.52
508.59
510.98
301.38
1.42%
2.18%
—
331.17
Dividend per shFt
936.83
963.34
1,095
1,269
1,301
1,521
1,820
1,960
2,212
2,318
323.99
12.24%
9.49%
—
27.53
Div yield (avg)%
10.71
8.81
10.20
11.94
14.44
14.66
14.83
14.45
12.65
12.02
7.67
14.45
12.33
51
21.41
Payout ratio%
24.74
24.96
23.33
24.71
22.46
23.09
25.56
24.56
22.85
25.15
21.54
24.56
24.64
93
19.60
Shares (diluted)M
21.35
22.81
21.53
21.51
21.86
23.68
21.95
19.98
17.56
18.06
19.69
(3.75%)
(1.36%)
7
2.05
Buyback yield%
16.20
17.83
19.43
18.24
20.52
17.69
16.01
13.40
14.07
14.89
7.99
14.89
16.94
85
1.392
D/E ratiox
0.334
0.363
0.372
0.391
0.425
0.481
0.531
0.553
0.536
0.605
0.531
0.536
0.453
18
2.770
Enterprise valueFt B
12.79
13.63
15.75
15.62
15.28
16.71
16.12
15.48
15.54
17.52
9.229
2.78%
3.01%
83
9.837
LT debtFt B
11.63
12.03
12.72
11.86
12.73
12.38
12.83
13.64
15.20
13.92
4.905
1.81%
2.86%
34
Cost of revenue
8.39%
1.00×
Operating expenses
7.69%
0.93×
Goodwill & intangibles
15.67%