9.933
Revenue$B
66.82
67.53
67.90
68.60
68.53
70.23
71.20
73.38
73.95
73.82
11.01
1.50%
1.02%
51
24.89
Revenue growth%
12.52
13.58
13.86
13.96
15.85
13.53
15.23
15.10
13.33
11.40
2.24
13.53
13.72
74
29.22
Gross margin%
26.67
24.91
25.53
27.34
25.28
25.33
25.13
26.23
28.25
29.98
17.47
26.23
25.88
47
9.37
Operating margin%
28.96
27.07
24.94
26.74
27.52
25.69
26.47
25.25
22.51
23.55
23.61
25.25
26.08
9
11.72
Net margin%
3.62
5.49
5.04
2.70
3.21
2.44
1.34
0.96
0.40
0.40
23.48
0.96
2.57
43
35.53
P/E ratio (avg)x
19.18
20.84
22.18
19.94
17.77
17.22
17.53
19.36
20.97
22.20
16.16
19.36
19.65
33
7.050
EV/EBITx
45.84
52.91
53.35
63.22
60.59
57.33
55.18
64.65
67.83
73.71
12.78
64.65
58.96
84
7.10
FCF yield (avg)%
18.63
18.62
19.17
19.84
18.24
15.34
14.19
12.42
14.51
14.42
26.36
14.42
16.79
64
4.34
FCF margin%
17.15
17.98
15.52
16.14
16.86
14.36
16.18
15.26
16.11
14.22
6.24
15.26
16.12
66
1.593
FCF / Net incomex
1.286
1.226
1.304
1.438
1.520
1.508
1.528
1.520
1.644
1.764
0.793
1.528
1.514
38
21.41
ROIC%
4.83
3.12
1.52
4.24
3.56
1.30
0.79
2.96
3.04
5.05
28.23
2.96
3.08
87
28.54
Return on equity%
27.42
27.63
27.60
27.79
28.21
28.29
29.79
32.12
33.93
35.07
3.86
32.12
28.25
35
24.17
Return on assets%
0.40
0.40
2.82
3.19
5.67
3.87
6.86
7.21
5.04
6.32
21.22
6.32
4.46
13
392.45
EPS$
482.26
446.47
424.95
472.34
524.53
593.72
613.66
622.66
658.62
655.45
410.65
4.56%
3.71%
—
19.38
EPS growth%
29.60
31.47
30.78
32.92
34.47
32.56
29.59
31.04
30.85
31.44
19.11
31.04
31.24
42
623.98
Bookvalue per sh$
669.99
610.77
602.87
582.24
584.00
523.22
491.26
490.11
503.22
501.64
324.83
(2.99%)
(4.00%)
—
416.12
FCF per share$
1,080
1,105
1,295
1,232
1,171
1,319
1,300
1,379
1,447
1,462
254.44
4.53%
4.60%
—
192.05
Dividend per sh$
360.31
393.64
360.86
345.74
310.70
310.05
329.39
364.85
360.89
374.59
800.16
3.81%
(0.34%)
—
22.45
Div yield (avg)%
31.12
31.13
32.25
31.94
31.09
28.98
29.27
30.02
28.85
28.44
5.41
28.98
30.55
67
5.91
Payout ratio%
33.95
34.35
36.61
39.29
39.29
41.27
41.33
40.95
43.42
44.93
28.10
41.33
40.12
47
62.35
Shares (diluted)M
70.29
75.50
67.45
70.52
75.42
69.97
62.53
55.95
52.14
54.02
63.87
(6.46%)
(3.21%)
14
20.45
Buyback yield%
21.03
20.74
20.99
23.01
22.60
22.19
19.35
18.95
19.97
19.68
23.98
19.68
20.87
93
0.550
D/E ratiox
0.311
0.354
0.333
0.361
0.352
0.339
0.360
0.352
0.346
0.356
0.443
0.352
0.352
29
49.07
Enterprise value$B
72.67
81.50
87.45
89.13
86.65
92.62
112.1
127.0
129.8
151.2
37.55
11.78%
7.78%
85
39.03
LT debt$B
17.84
19.45
18.90
16.87
17.71
17.60
16.61
18.48
17.93
16.44
27.99
(1.47%)
(0.32%)
68
Revenue
$73.82B
1.02%
1.00×
Cost of revenue
$47.10B
1.11%
1.01×
Operating expenses
$16.89B
0.36%
0.94×
Goodwill & intangibles
15.53%
Spread over hurdle
(1.35%)