2.516
RevenueFt B
6.300
6.563
6.746
6.883
7.077
7.511
7.853
8.274
8.649
9.117
2.581
5.20%
4.03%
57
20.70
Revenue growth%
26.56
29.34
27.19
26.55
23.75
22.57
22.79
21.58
19.33
18.92
17.39
21.58
23.27
8
15.55
Gross margin%
20.35
23.10
23.94
25.11
22.71
21.71
20.75
22.90
23.00
23.26
18.84
22.90
22.95
56
8.95
Operating margin%
20.44
23.33
26.20
27.49
24.82
25.93
24.91
26.96
28.24
29.67
2.56
26.96
26.07
86
10.51
Net margin%
15.09
15.33
13.01
13.94
14.63
12.55
14.69
12.07
13.44
11.09
5.42
12.55
13.69
79
27.30
P/E ratio (avg)x
29.77
29.63
30.87
26.76
28.96
31.55
28.03
27.39
29.73
26.55
35.94
28.03
29.30
69
25.97
EV/EBITx
16.40
14.94
14.47
14.10
14.24
14.01
13.33
11.70
10.67
10.31
15.84
11.70
14.05
31
5.03
FCF yield (avg)%
14.77
15.66
16.74
17.36
18.74
17.02
18.56
17.21
14.41
12.93
15.68
17.02
16.88
48
6.93
FCF margin%
14.94
17.67
17.26
15.66
17.35
18.31
21.07
21.26
19.40
21.81
18.76
21.07
17.99
43
0.942
FCF / Net incomex
0.765
0.904
0.946
0.947
0.984
0.947
1.026
1.025
1.196
1.415
1.026
1.026
0.965
71
11.28
ROIC%
19.24
16.59
18.36
19.75
20.30
20.77
21.18
22.24
22.72
25.71
28.07
22.24
20.54
81
4.60
Return on equity%
20.69
19.30
17.52
18.60
19.41
22.08
24.59
25.91
28.48
30.17
24.19
25.91
21.38
83
9.64
Return on assets%
17.51
19.14
21.23
21.17
22.77
20.78
22.78
23.03
24.30
23.09
7.50
23.03
22.00
35
740.20
EPSFt
1,783
1,798
1,752
1,738
1,921
1,958
1,823
1,650
1,471
1,573
798.13
(3.92%)
(2.13%)
—
23.49
EPS growth%
26.07
26.72
28.22
25.89
25.54
24.49
27.34
28.55
27.87
28.75
8.70
27.87
27.03
11
1,168
Bookvalue per shFt
651.36
723.79
842.15
862.34
959.53
1,091
1,106
1,116
1,164
1,292
1,668
6.14%
6.51%
—
1,868
FCF per shareFt
1,182
1,166
1,062
1,147
1,192
1,194
1,172
1,256
1,378
1,262
1,798
1.15%
(0.16%)
—
1,454
Dividend per shFt
1,352
1,534
1,706
1,742
1,973
2,247
2,313
2,613
3,127
3,668
457.06
13.20%
11.95%
—
21.71
Div yield (avg)%
8.16
5.97
7.55
10.47
12.92
13.02
10.43
12.82
15.29
14.69
7.55
13.02
11.65
73
13.66
Payout ratio%
25.75
27.88
24.88
23.96
26.28
29.08
27.44
29.55
29.33
27.43
19.43
29.08
27.43
25
5.299
Shares (diluted)M
6.117
7.286
7.115
7.601
8.269
8.266
9.044
10.00
10.73
11.28
5.567
6.41%
6.54%
18
9.81
Buyback yield%
18.13
18.29
19.29
16.57
15.93
14.44
14.38
12.50
15.35
12.54
17.55
14.38
15.64
13
0.504
D/E ratiox
0.880
0.887
0.817
0.749
0.814
0.914
0.817
0.864
0.809
0.832
1.273
0.832
0.825
37
1.760
Enterprise valueFt B
8.496
8.245
9.039
8.679
9.597
10.18
10.41
11.01
13.13
12.57
1.679
5.55%
5.20%
68
1.962
LT debtFt B
7.652
7.701
8.129
8.585
8.515
7.949
8.184
9.004
10.09
11.45
3.413
6.11%
4.70%
47
Cost of revenue
4.27%
1.02×
Operating expenses
3.49%
0.95×
Spread over hurdle
30.78%