5.300
Revenue$B
7.741
7.610
7.758
7.763
7.893
7.727
7.721
7.839
7.929
8.149
5.569
0.64%
0.49%
58
19.34
Revenue growth%
23.48
24.82
25.71
23.39
25.36
24.84
26.21
27.04
29.43
30.31
25.50
27.04
25.53
5
5.70
Gross margin%
32.31
33.86
31.73
30.13
28.39
26.83
29.02
29.72
27.26
25.69
18.05
27.26
29.37
62
11.02
Operating margin%
12.28
11.06
13.21
13.35
14.63
12.72
13.00
15.79
18.31
15.39
23.65
15.39
13.28
62
13.96
Net margin%
13.87
12.10
10.58
10.71
13.08
11.17
10.38
10.60
10.61
12.69
18.59
10.61
10.94
94
26.96
P/E ratio (avg)x
37.40
39.39
42.85
48.87
54.71
61.19
64.54
68.09
69.53
83.49
26.87
68.09
57.95
92
25.38
EV/EBITx
56.49
67.86
72.72
82.12
92.06
90.51
98.65
107.4
117.8
115.5
35.38
107.4
91.28
41
12.16
FCF yield (avg)%
31.11
29.19
29.51
29.92
29.24
31.03
31.75
29.89
31.41
29.26
24.48
31.03
29.90
91
2.47
FCF margin%
4.89
3.30
2.30
1.16
0.40
0.40
0.40
0.40
0.40
0.40
17.62
0.40
0.40
23
0.377
FCF / Net incomex
0.298
0.257
0.257
0.251
0.241
0.211
0.217
0.220
0.215
0.204
0.889
0.215
0.231
55
25.48
ROIC%
3.39
0.62
0.40
1.44
0.40
1.94
0.40
2.42
4.37
7.07
19.11
2.42
1.69
11
2.86
Return on equity%
6.53
5.92
3.01
4.47
3.46
3.56
2.86
3.79
4.70
6.89
26.65
3.79
4.13
18
20.45
Return on assets%
17.44
17.84
15.30
14.36
15.00
12.43
10.38
11.59
11.95
11.94
14.05
11.94
13.40
11
2.43
EPS$
1.60
1.74
1.66
1.89
2.12
2.23
2.52
2.51
2.73
2.97
2.54
6.93%
7.55%
—
22.89
EPS growth%
9.59
10.46
10.06
11.84
12.02
11.35
13.59
14.97
12.45
15.11
17.39
13.59
11.93
93
2.44
Bookvalue per sh$
3.04
2.99
2.97
3.50
3.53
3.46
4.20
4.70
4.63
5.16
0.74
7.86%
7.10%
—
2.27
FCF per share$
2.78
2.69
3.02
3.15
2.81
2.94
2.70
2.85
3.19
3.10
1.96
2.00%
0.21%
—
2.21
Dividend per sh$
1.36
1.47
1.53
1.38
1.40
1.41
1.58
1.77
1.68
1.66
0.56
3.50%
2.26%
—
3.11
Div yield (avg)%
18.90
17.29
16.82
18.21
21.20
23.19
24.18
23.07
21.25
23.50
18.39
23.19
21.23
42
10.97
Payout ratio%
5.67
8.55
7.01
8.90
9.49
10.90
10.16
10.18
12.31
9.36
18.03
10.18
9.42
52
2.315
Shares (diluted)B
2.176
2.271
2.306
2.058
2.147
2.218
2.171
2.122
1.931
1.998
2.283
(1.42%)
(0.33%)
83
16.35
Buyback yield%
22.11
20.77
18.10
17.31
16.93
14.56
15.99
13.31
16.22
16.36
21.89
15.99
16.65
67
0.110
D/E ratiox
0.439
0.460
0.481
0.464
0.452
0.449
0.439
0.430
0.427
0.475
1.092
0.439
0.451
83
1.036
Enterprise value$B
3.049
3.444
3.632
3.741
3.718
3.752
3.832
3.782
4.008
3.992
1.598
1.43%
3.31%
41
4.157
LT debt$B
12.17
11.26
11.47
11.44
11.52
13.10
12.07
11.87
13.13
13.63
1.974
3.42%
2.24%
30
Revenue
$8.149B
0.49%
1.00×
Cost of revenue
$4.667B
0.58%
1.01×
Operating expenses
$1.068B
(0.18%)
0.93×
Goodwill & intangibles
18.04%