2.167
Revenue$B
19.38
20.64
21.80
23.08
23.92
24.90
25.87
27.77
29.13
30.36
2.234
4.88%
5.03%
93
20.24
Revenue growth%
20.74
18.15
15.28
13.99
13.71
13.68
13.75
16.46
17.70
20.63
22.90
16.46
15.87
65
22.99
Gross margin%
5.51
7.79
10.02
8.44
10.16
10.43
8.00
6.65
9.47
9.62
9.34
9.47
8.95
93
2.86
Operating margin%
3.48
1.28
2.96
0.40
0.40
0.40
0.40
0.40
0.40
3.28
7.51
0.40
0.40
15
16.22
Net margin%
28.62
27.69
28.48
28.64
28.27
27.39
29.09
29.66
31.02
28.38
15.18
29.09
28.55
54
31.11
P/E ratio (avg)x
9.841
9.580
10.61
11.45
11.41
11.42
11.59
11.98
10.83
11.08
32.53
11.42
11.24
93
32.53
EV/EBITx
44.53
51.92
58.47
64.21
70.79
68.05
71.39
75.33
86.89
81.81
11.78
75.33
69.42
53
29.41
FCF yield (avg)%
8.28
8.76
10.33
8.12
8.28
8.08
8.78
8.10
10.16
8.80
10.48
8.78
8.52
11
3.99
FCF margin%
22.42
19.74
20.85
22.76
21.00
18.35
15.48
16.77
14.97
13.42
19.15
15.48
19.04
22
1.571
FCF / Net incomex
2.826
3.185
3.586
3.836
4.073
4.421
5.033
5.818
5.534
5.651
1.757
5.534
4.247
26
21.89
ROIC%
11.89
13.32
15.84
13.31
14.48
13.86
12.25
11.97
10.49
10.45
3.06
11.97
12.78
27
15.56
Return on equity%
7.28
5.77
4.23
2.16
0.40
0.40
2.70
0.40
2.81
1.35
6.45
1.35
2.43
89
11.66
Return on assets%
18.49
16.03
15.56
18.00
16.87
16.98
19.65
18.79
16.32
14.10
21.09
16.98
16.93
69
2.50
EPS$
2.93
3.12
2.94
3.41
3.61
3.70
3.50
3.40
3.38
3.27
2.56
(1.95%)
2.73%
—
3.50
EPS growth%
27.13
29.98
32.45
30.35
32.43
33.21
30.29
28.32
29.46
31.28
29.50
30.29
30.32
31
2.07
Bookvalue per sh$
1.62
1.70
1.60
1.54
1.57
1.62
1.75
1.92
1.88
2.04
2.21
5.39%
1.55%
—
2.63
FCF per share$
1.69
1.75
1.73
1.55
1.69
1.62
1.64
1.83
1.74
1.85
4.17
1.77%
1.16%
—
3.45
Dividend per sh$
3.22
3.13
2.93
3.18
2.95
2.87
2.82
2.94
2.92
2.99
2.61
0.22%
0.50%
—
8.84
Div yield (avg)%
10.66
9.21
11.37
11.57
13.80
13.80
16.13
16.04
18.40
19.45
28.50
16.13
13.80
11
14.22
Payout ratio%
23.87
22.91
25.85
23.14
22.13
24.78
26.28
26.30
24.07
21.52
21.40
24.78
23.97
6
5.061
Shares (diluted)B
5.101
4.866
4.163
4.056
3.555
3.666
3.992
4.264
4.448
4.041
5.310
2.59%
(3.18%)
52
4.82
Buyback yield%
3.98
2.78
3.31
4.84
3.02
1.23
0.68
0.40
0.88
3.29
10.29
0.88
2.90
88
0.418
D/E ratiox
0.427
0.386
0.354
0.348
0.364
0.376
0.414
0.420
0.376
0.401
0.511
0.401
0.381
81
19.46
Enterprise value$B
9.590
11.05
11.67
12.71
12.50
12.89
14.27
15.41
14.92
13.73
32.64
1.89%
2.97%
62
8.934
LT debt$B
8.671
8.895
9.080
8.405
7.994
8.126
7.552
6.871
6.365
7.017
12.89
(2.57%)
(2.57%)
74
Revenue
$30.36B
5.03%
1.00×
Cost of revenue
$19.23B
5.27%
1.02×
Operating expenses
$5.298B
4.28%
0.93×
Goodwill & intangibles
19.12%