6.823
Revenue$B
5.697
6.050
6.417
6.815
7.346
7.772
8.397
8.713
9.186
9.680
7.073
5.67%
5.89%
80
29.93
Revenue growth%
12.76
14.36
15.67
13.22
13.26
11.27
8.61
6.47
4.80
1.96
8.09
6.47
12.01
94
21.83
Gross margin%
32.81
34.70
32.28
34.73
32.93
33.19
35.33
37.73
38.84
36.41
29.95
36.41
34.72
24
3.97
Operating margin%
11.06
11.08
13.45
12.06
14.34
16.42
14.90
12.01
11.74
11.00
27.39
12.01
12.03
83
27.50
Net margin%
13.24
10.32
12.46
15.33
15.48
18.30
15.45
16.51
16.80
19.13
18.49
16.80
15.46
88
10.07
P/E ratio (avg)x
21.97
21.94
24.91
27.09
26.47
27.84
25.25
28.35
26.06
25.22
21.58
26.06
25.65
54
30.27
EV/EBITx
41.63
47.82
56.21
65.78
70.36
74.78
84.54
85.36
91.60
110.0
34.36
85.36
72.57
87
12.87
FCF yield (avg)%
20.58
19.70
19.53
21.91
23.57
23.02
21.14
22.14
23.24
25.58
21.82
23.02
22.03
77
27.77
FCF margin%
14.90
14.34
11.37
12.17
10.80
13.13
14.40
13.76
10.85
11.02
6.75
13.13
12.65
80
0.474
FCF / Net incomex
2.198
2.079
2.082
1.946
1.921
1.905
1.771
1.775
1.940
2.080
0.457
1.905
1.943
81
4.06
ROIC%
25.35
23.40
21.33
20.84
23.63
26.56
27.71
26.65
29.53
30.08
9.29
27.71
25.95
94
17.26
Return on equity%
28.08
27.55
25.17
26.35
28.95
29.88
31.73
32.66
33.01
33.15
14.44
32.66
29.41
68
15.95
Return on assets%
7.06
8.29
9.08
10.75
12.83
10.23
11.43
9.55
10.00
8.52
29.87
10.00
9.77
52
0.23
EPS$
0.99
1.17
1.31
1.45
1.71
2.03
2.33
2.56
2.85
3.15
0.23
12.90%
11.84%
—
28.45
EPS growth%
15.71
16.85
16.33
18.17
17.29
17.51
20.22
22.26
24.21
24.62
18.12
22.26
17.84
78
0.76
Bookvalue per sh$
1.05
1.22
1.18
1.30
1.36
1.52
1.64
1.66
1.69
1.73
0.51
4.86%
5.00%
—
0.76
FCF per share$
0.46
0.49
0.54
0.54
0.60
0.63
0.69
0.69
0.70
0.78
0.39
5.33%
5.35%
—
0.68
Dividend per sh$
0.72
0.78
0.81
0.70
0.67
0.71
0.77
0.81
0.81
0.85
0.67
4.85%
0.24%
—
2.06
Div yield (avg)%
24.21
25.37
22.51
25.06
24.35
21.73
22.79
24.42
22.24
19.34
17.11
22.24
23.50
66
21.31
Payout ratio%
17.88
20.48
19.11
17.57
15.23
16.62
17.07
15.68
18.17
18.58
26.06
17.07
17.73
48
4.076
Shares (diluted)B
4.434
4.459
4.551
4.503
4.126
4.150
4.399
4.656
4.603
4.224
4.158
0.47%
0.11%
70
4.26
Buyback yield%
29.33
26.51
28.25
26.67
24.30
21.88
20.04
22.41
20.07
21.69
16.67
21.69
23.36
48
0.325
D/E ratiox
0.370
0.418
0.464
0.486
0.494
0.548
0.532
0.504
0.479
0.517
0.814
0.517
0.490
87
3.216
Enterprise value$B
8.246
9.921
11.81
13.81
15.50
17.00
17.22
18.91
21.58
22.15
1.823
7.39%
10.48%
21
3.202
LT debt$B
6.323
5.853
5.045
4.851
4.351
3.975
3.444
3.714
3.261
3.416
5.011
(4.72%)
(7.06%)
29
Revenue
$9.680B
5.89%
1.00×
Cost of revenue
$4.573B
5.83%
0.99×
Operating expenses
$2.076B
6.09%
1.02×