25.16
Revenue$B
31.82
33.92
36.23
38.55
41.78
45.60
48.51
52.52
56.76
60.96
27.26
7.85%
7.30%
28
3.07
Revenue growth%
25.68
25.42
24.76
22.55
21.60
24.40
23.06
22.68
22.09
22.54
12.39
22.68
22.87
31
17.24
Gross margin%
19.37
21.72
19.06
17.77
19.56
21.96
21.71
18.83
18.67
17.76
18.30
18.83
19.22
59
8.92
Operating margin%
14.06
14.77
15.01
15.77
18.66
19.76
19.85
19.58
21.83
18.88
6.12
19.76
18.77
35
3.72
Net margin%
24.94
24.75
24.43
25.02
27.30
25.83
27.31
24.54
26.20
25.34
21.95
25.83
25.18
51
12.17
P/E ratio (avg)x
14.32
12.69
13.49
11.99
10.87
11.25
10.60
10.36
9.021
8.803
14.90
10.36
11.06
52
20.15
EV/EBITx
36.69
39.44
38.64
40.31
41.80
43.42
44.20
48.21
48.20
56.15
16.89
48.20
42.61
7
23.89
FCF yield (avg)%
21.05
18.65
18.54
19.93
17.88
18.38
17.74
16.99
14.96
15.13
27.06
16.99
18.13
22
6.55
FCF margin%
24.31
22.21
24.27
22.89
22.50
20.00
17.96
18.98
16.36
16.03
4.01
17.96
21.10
25
1.242
FCF / Net incomex
0.175
0.169
0.179
0.188
0.171
0.160
0.155
0.162
0.156
0.160
0.388
0.160
0.166
20
13.91
ROIC%
17.67
15.55
16.89
18.35
19.17
17.83
20.63
21.32
22.11
21.67
6.94
21.32
18.76
78
14.35
Return on equity%
27.42
24.68
24.58
22.08
21.32
19.59
20.51
22.66
25.62
27.87
6.18
22.66
23.62
61
27.02
Return on assets%
10.59
12.10
14.00
12.99
15.41
16.12
18.32
16.07
13.20
11.04
4.60
16.07
13.60
61
4.09
EPS$
3.61
3.95
3.81
4.24
4.79
5.38
5.13
4.67
4.43
4.98
4.41
0.81%
2.48%
—
26.35
EPS growth%
13.29
12.66
14.36
13.28
16.20
14.80
17.71
17.73
19.81
17.85
16.01
17.73
15.50
16
1.55
Bookvalue per sh$
3.21
3.05
3.19
3.58
3.41
3.46
3.68
4.11
4.55
4.63
3.66
6.32%
3.33%
—
1.68
FCF per share$
2.86
2.93
3.03
3.43
3.26
3.59
3.87
3.86
3.81
3.85
2.28
3.38%
4.43%
—
5.13
Dividend per sh$
1.12
1.10
1.22
1.10
0.99
0.93
0.99
0.90
0.82
0.80
3.87
(4.24%)
(3.76%)
—
22.79
Div yield (avg)%
16.31
18.77
21.06
19.92
17.36
16.77
14.37
16.41
17.69
15.59
25.38
16.41
17.06
38
28.25
Payout ratio%
21.64
21.91
24.48
25.63
25.08
26.06
28.97
29.95
30.48
27.97
15.58
28.97
25.85
5
1.357
Shares (diluted)B
1.508
1.421
1.584
1.692
1.669
1.630
1.885
1.971
2.208
2.083
1.357
4.53%
4.36%
64
2.90
Buyback yield%
13.54
13.68
11.00
10.87
10.74
12.22
13.64
10.99
13.04
12.70
23.97
12.70
12.46
55
0.697
D/E ratiox
1.061
1.000
0.990
0.934
0.938
1.011
1.177
1.348
1.314
1.317
1.696
1.314
1.036
63
12.40
Enterprise value$B
69.72
81.07
79.72
88.21
106.8
124.9
126.4
144.3
157.9
163.5
31.84
8.89%
10.19%
32
51.88
LT debt$B
10.36
11.71
12.41
13.92
16.56
19.35
21.35
22.97
22.41
25.64
44.33
9.14%
10.77%
28
Revenue
$60.96B
7.30%
1.00×
Cost of revenue
$27.81B
7.21%
0.99×
Operating expenses
$12.19B
7.50%
1.02×