1.235
RevenueFt B
13.29
13.73
13.97
14.70
15.14
15.96
16.25
17.24
17.52
18.38
1.342
3.95%
3.72%
11
18.16
Revenue growth%
7.93
5.84
4.71
5.90
3.93
6.30
4.97
7.42
6.74
7.47
10.25
6.74
6.10
63
11.96
Gross margin%
8.15
8.56
8.07
10.91
11.34
13.31
15.39
16.76
17.11
19.71
10.69
16.76
12.32
52
9.47
Operating margin%
9.45
11.43
10.30
13.21
11.50
11.31
9.61
11.60
13.62
12.45
28.80
11.60
11.46
44
9.88
Net margin%
17.35
16.22
14.76
12.51
12.92
12.00
10.71
9.22
6.43
5.68
24.37
9.22
12.25
92
35.46
P/E ratio (avg)x
9.116
9.602
9.639
10.32
11.34
11.14
11.22
10.25
9.930
10.90
19.56
10.90
10.29
46
12.76
EV/EBITx
35.27
35.14
34.28
36.46
38.98
43.99
47.99
47.20
45.79
45.86
27.97
45.86
41.49
13
16.08
FCF yield (avg)%
11.12
10.28
12.72
11.29
13.08
11.21
11.35
10.78
12.86
14.69
29.71
11.35
11.32
90
6.41
FCF margin%
25.10
24.23
27.21
28.70
30.28
32.91
34.12
36.73
34.90
36.14
22.78
34.90
31.59
30
0.480
FCF / Net incomex
0.996
1.023
1.104
1.164
1.177
1.020
1.079
1.110
1.018
0.877
0.809
1.020
1.051
90
13.71
ROIC%
16.84
18.95
20.66
18.99
18.52
18.74
19.86
17.48
15.25
12.29
12.99
17.48
18.63
44
20.90
Return on equity%
7.89
7.38
9.79
8.19
7.34
8.60
10.46
12.88
15.84
18.22
18.55
12.88
9.20
74
13.94
Return on assets%
15.27
15.59
13.82
15.22
14.09
11.47
14.35
12.69
12.24
13.50
2.65
12.69
13.96
44
265.58
EPSFt
360.76
398.62
388.04
422.79
393.03
439.83
485.83
558.58
640.03
742.32
292.23
13.56%
8.46%
—
5.10
EPS growth%
8.80
6.72
9.05
7.75
4.80
1.80
0.69
2.29
0.40
0.40
21.36
0.69
3.54
55
308.07
Bookvalue per shFt
326.52
361.69
384.43
447.48
517.82
584.28
614.00
658.08
738.41
816.75
458.22
9.54%
11.14%
—
373.16
FCF per shareFt
130.57
124.12
122.08
117.08
128.86
144.44
155.22
149.57
138.34
137.47
209.56
1.30%
0.28%
—
213.06
Dividend per shFt
232.14
198.96
205.95
178.04
178.27
191.16
176.59
160.27
168.90
182.49
489.28
0.47%
(3.32%)
—
7.12
Div yield (avg)%
23.98
23.95
22.12
20.56
19.00
17.49
20.39
18.12
15.32
14.58
23.92
17.49
19.69
52
27.83
Payout ratio%
8.38
5.52
4.63
4.82
6.54
8.13
8.27
9.80
6.93
5.32
7.17
8.13
6.73
29
29.12
Shares (diluted)M
35.19
39.22
44.40
51.39
52.22
50.82
51.86
48.44
55.81
57.42
27.94
1.92%
4.92%
92
25.09
Buyback yield%
6.92
6.65
8.16
8.90
10.49
11.64
12.71
10.18
8.27
9.80
23.51
10.18
9.35
91
0.424
D/E ratiox
1.254
1.334
1.324
1.260
1.167
1.119
1.037
0.928
0.855
0.899
1.492
0.928
1.143
17
13.14
Enterprise valueFt B
7.483
7.563
6.728
6.623
7.280
6.670
7.309
7.363
8.213
8.522
9.445
3.20%
0.06%
39
6.470
LT debtFt B
9.108
8.562
8.673
8.784
8.667
9.011
10.29
10.98
10.49
10.34
14.45
3.59%
2.91%
21
Cost of revenue
3.38%
0.97×
Operating expenses
3.83%
1.01×
Goodwill & intangibles
21.16%
Spread over hurdle
31.08%