9.111
RevenueFt B
15.64
16.31
16.46
16.59
17.24
18.05
18.90
19.39
19.39
19.82
10.05
2.83%
2.39%
25
6.42
Revenue growth%
1.38
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
13.22
0.40
0.40
16
20.55
Gross margin%
26.91
24.87
24.92
23.56
23.68
26.04
25.13
27.62
29.79
32.12
22.27
27.62
25.58
91
19.32
Operating margin%
5.23
3.66
2.43
1.43
4.24
2.15
0.81
3.61
4.05
1.58
4.52
2.15
3.02
46
12.21
Net margin%
18.43
17.18
15.17
15.75
14.46
14.80
16.66
18.89
17.83
17.48
21.11
17.48
16.92
27
36.40
P/E ratio (avg)x
33.47
33.66
37.63
40.65
38.67
42.61
47.59
46.77
45.73
44.03
37.86
45.73
41.63
50
15.61
EV/EBITx
41.83
43.70
47.57
48.72
45.80
40.69
35.78
33.10
29.67
26.43
19.96
33.10
41.26
93
20.93
FCF yield (avg)%
17.62
19.43
20.47
22.03
23.05
24.99
25.43
26.29
25.56
26.96
11.19
25.56
24.02
38
15.17
FCF margin%
25.99
25.96
27.44
29.87
30.92
33.03
33.11
35.99
36.75
38.72
22.95
35.99
31.97
11
1.410
FCF / Net incomex
2.267
2.546
2.780
3.045
2.804
2.780
2.832
2.841
3.209
2.983
1.687
2.841
2.818
91
21.47
ROIC%
12.93
11.12
9.26
11.14
9.83
9.31
10.97
13.82
11.80
11.27
16.95
11.27
11.13
47
27.97
Return on equity%
2.72
4.52
5.89
6.20
6.37
9.03
7.63
7.97
7.36
9.51
3.12
7.97
6.86
48
22.04
Return on assets%
20.02
22.88
22.51
25.37
22.68
21.63
23.69
22.51
25.05
23.26
3.64
23.26
22.78
87
517.11
EPSFt
821.49
901.55
1,060
1,097
1,227
1,234
1,432
1,484
1,754
1,901
572.59
9.14%
10.56%
—
14.64
EPS growth%
26.52
25.44
25.89
25.46
25.95
27.78
25.47
25.56
28.39
30.06
6.90
27.78
25.92
56
199.95
Bookvalue per shFt
442.18
476.29
464.94
520.35
477.94
507.47
557.47
638.11
710.40
746.39
104.43
9.32%
4.64%
—
228.77
FCF per shareFt
595.86
649.73
709.52
628.22
555.84
561.19
547.93
577.50
557.09
605.70
290.80
1.73%
1.24%
—
497.22
Dividend per shFt
194.78
171.26
160.06
169.28
179.44
174.69
160.50
141.58
136.07
145.44
102.81
(4.11%)
(3.99%)
—
23.78
Div yield (avg)%
12.11
14.44
12.50
13.73
16.27
17.82
15.14
16.83
18.95
18.22
16.65
17.82
15.70
8
26.93
Payout ratio%
20.94
23.58
23.50
22.47
20.23
21.50
20.71
18.54
16.91
16.16
15.30
18.54
20.83
54
13.32
Shares (diluted)M
15.09
15.64
15.67
15.50
15.94
15.34
16.92
19.52
20.27
19.19
13.58
3.78%
1.69%
53
20.02
Buyback yield%
30.11
29.08
28.84
29.05
29.70
30.00
30.61
31.81
30.22
27.24
10.60
30.22
29.85
70
1.133
D/E ratiox
1.475
1.387
1.413
1.599
1.668
1.927
2.172
2.312
2.526
2.952
0.360
2.312
1.797
72
5.013
Enterprise valueFt B
7.262
7.360
6.748
6.378
6.984
6.393
5.812
6.154
6.316
6.211
19.19
(2.32%)
(0.91%)
13
2.230
LT debtFt B
11.06
11.57
12.24
12.48
14.44
13.89
14.02
13.86
14.12
13.52
13.84
(1.31%)
3.08%
86
Cost of revenue
2.39%
1.00×
Operating expenses
2.25%
0.99×
Property and equipment
19.26%
Cash and investments
16.01%
Spread over hurdle
(0.80%)