90.27
Revenue$B
47.68
51.23
55.22
60.60
64.64
70.61
76.84
84.28
91.63
97.29
92.36
8.52%
8.31%
95
17.93
Revenue growth%
15.73
17.57
17.71
19.28
21.61
20.41
21.83
24.62
25.49
26.32
27.52
24.62
21.01
46
17.25
Gross margin%
31.46
34.28
33.50
35.92
38.50
40.06
39.75
37.93
39.70
38.57
28.93
39.70
38.21
65
17.56
Operating margin%
13.80
13.61
16.07
18.15
16.36
19.04
19.73
17.98
18.99
18.66
4.28
18.99
18.07
45
8.53
Net margin%
18.19
16.83
17.13
18.30
19.57
19.43
17.95
16.04
17.14
18.32
13.04
17.95
18.07
16
31.62
P/E ratio (avg)x
13.80
14.03
14.78
15.80
16.13
16.96
16.86
17.34
15.69
13.95
31.61
16.86
15.75
68
18.88
EV/EBITx
33.79
31.60
29.52
29.10
28.99
32.31
37.03
38.88
40.32
41.89
18.58
38.88
33.05
53
27.29
FCF yield (avg)%
7.50
10.14
8.28
5.89
7.83
6.36
3.69
6.05
5.12
3.99
6.90
5.12
6.21
59
18.45
FCF margin%
27.04
26.50
25.67
27.73
26.54
25.98
26.87
25.18
27.82
27.85
22.21
26.87
26.70
41
1.642
FCF / Net incomex
1.508
1.696
1.816
2.132
2.120
2.119
2.013
2.082
1.985
2.111
1.502
2.082
2.048
51
11.74
ROIC%
8.91
10.96
11.79
10.15
12.64
12.60
10.65
13.54
12.14
12.61
18.45
12.60
11.96
13
23.10
Return on equity%
0.71
0.72
0.40
1.85
0.40
0.40
0.40
0.40
0.40
1.93
24.65
0.40
0.40
49
8.36
Return on assets%
23.72
24.19
22.88
25.03
28.02
26.17
28.37
26.09
27.16
30.07
6.89
27.16
26.13
95
1.39
EPS$
9.88
10.05
10.85
11.95
12.47
12.61
13.05
13.39
13.11
13.19
1.48
1.13%
3.80%
—
23.67
EPS growth%
10.33
10.29
11.80
9.92
9.84
11.74
14.54
12.62
12.67
11.58
4.58
12.62
11.66
52
3.66
Bookvalue per sh$
5.61
6.21
6.00
6.17
6.25
6.89
7.08
7.90
9.19
8.80
4.91
7.10%
6.15%
—
7.18
FCF per share$
7.99
8.12
8.02
8.45
8.41
9.25
8.89
8.92
9.48
9.80
3.45
3.11%
3.33%
—
4.14
Dividend per sh$
7.11
7.75
8.11
8.81
10.17
11.41
13.26
14.35
16.79
18.51
2.94
12.72%
10.89%
—
3.56
Div yield (avg)%
3.95
5.23
7.24
5.22
6.51
7.13
7.97
7.19
6.72
6.27
23.56
7.13
6.62
87
19.40
Payout ratio%
30.43
29.85
27.08
28.42
28.93
29.74
27.38
24.43
24.65
25.82
2.53
25.82
27.90
61
844.2
Shares (diluted)M
937.8
854.5
854.3
874.0
861.1
822.1
847.1
814.2
756.5
834.3
811.0
(0.63%)
—
57
13.58
Buyback yield%
17.58
19.86
20.07
19.69
19.54
18.54
19.63
22.27
23.85
23.51
16.22
22.27
19.77
12
1.680
D/E ratiox
1.540
1.530
1.518
1.715
1.824
2.037
2.015
2.124
2.114
2.214
1.585
2.114
1.920
46
52.88
Enterprise value$B
32.10
32.02
35.55
32.62
30.29
33.38
31.08
33.79
34.80
35.42
74.55
3.18%
0.44%
24
50.21
LT debt$B
64.13
68.56
76.63
83.56
78.30
86.98
78.42
78.98
88.03
94.87
17.75
3.91%
3.85%
94
Revenue
$97.29B
8.31%
1.00×
Cost of revenue
$67.54B
8.29%
1.00×
Operating expenses
$19.57B
8.27%
1.00×