12.81
Revenue$B
8.726
9.367
10.19
11.19
12.43
13.22
14.15
15.73
17.10
18.26
13.74
8.00%
8.39%
78
24.55
Revenue growth%
20.74
19.62
21.95
23.96
22.98
21.48
23.58
24.24
22.05
20.42
11.29
22.05
22.00
43
7.59
Gross margin%
19.77
18.26
19.76
17.20
16.48
18.72
16.62
14.27
16.03
13.39
10.05
16.03
16.91
46
25.92
Operating margin%
6.53
9.51
12.09
10.69
11.74
9.87
8.99
6.00
4.90
2.83
20.75
6.00
9.25
41
28.22
Net margin%
11.92
11.82
12.31
11.07
8.24
9.41
7.87
7.47
8.02
5.29
2.52
7.87
8.82
31
26.24
P/E ratio (avg)x
29.90
29.24
27.42
30.56
29.83
31.18
29.90
30.44
29.83
26.31
17.71
29.90
29.87
73
23.56
EV/EBITx
20.53
21.73
23.17
24.23
23.89
25.11
24.59
23.23
23.33
26.61
30.10
24.59
23.61
70
6.29
FCF yield (avg)%
4.56
1.58
1.48
0.40
1.31
1.68
2.65
2.67
4.65
6.67
18.77
2.67
2.17
20
29.96
FCF margin%
5.56
4.24
1.77
0.40
2.59
0.40
0.58
1.94
3.35
2.90
20.77
1.94
2.26
81
0.948
FCF / Net incomex
0.129
0.127
0.143
0.161
0.156
0.150
0.148
0.166
0.183
0.189
0.943
0.166
0.153
73
18.03
ROIC%
29.92
28.27
27.34
28.82
30.17
30.54
27.69
26.10
28.52
29.85
25.97
28.52
28.67
22
7.77
Return on equity%
16.52
14.93
13.71
15.16
15.00
17.63
19.67
18.04
16.34
14.79
23.63
17.63
15.75
31
9.14
Return on assets%
21.09
21.41
20.78
21.74
23.00
23.78
21.45
22.48
23.61
21.91
6.44
22.48
21.83
71
2.17
EPS$
4.54
4.97
5.24
5.10
5.06
5.22
5.12
6.11
6.02
5.83
2.41
2.89%
2.77%
—
11.24
EPS growth%
15.81
15.43
16.25
15.81
15.35
13.79
16.72
16.52
18.13
17.90
4.46
16.72
16.03
7
2.40
Bookvalue per sh$
3.03
3.19
3.64
3.50
3.62
3.75
3.78
3.74
3.88
3.68
1.67
0.33%
3.16%
—
3.25
FCF per share$
2.41
2.04
1.89
1.76
1.61
1.43
1.33
1.32
1.24
1.33
3.07
(3.83%)
(6.44%)
—
2.87
Dividend per sh$
3.42
3.61
3.79
4.03
4.07
4.77
4.91
5.57
5.77
6.89
0.63
11.08%
7.57%
—
17.55
Div yield (avg)%
37.62
38.22
40.45
38.75
37.72
35.64
34.76
33.74
31.67
32.98
19.94
33.74
36.63
79
26.21
Payout ratio%
10.54
8.02
9.16
10.92
10.03
11.19
10.16
8.02
6.08
7.28
6.93
8.02
9.60
31
3.103
Shares (diluted)B
4.447
5.379
6.367
7.030
6.894
7.895
8.398
9.045
10.93
10.81
2.998
9.40%
11.21%
28
23.76
Buyback yield%
17.90
16.37
15.34
18.04
15.48
16.49
17.34
19.77
22.65
22.32
5.51
19.77
17.62
45
1.611
D/E ratiox
0.889
0.996
1.057
1.013
1.081
1.109
1.167
1.106
1.081
1.152
1.135
1.109
1.081
75
16.53
Enterprise value$B
16.55
16.97
16.84
17.34
20.00
19.17
21.03
20.15
20.13
23.55
15.39
3.32%
4.27%
59
3.725
LT debt$B
20.09
20.26
22.16
21.07
21.15
21.07
20.70
19.76
20.05
20.98
4.277
(0.17%)
1.40%
30
Revenue
$18.26B
8.39%
1.00×
Cost of revenue
$11.95B
8.30%
0.99×
Operating expenses
$2.485B
8.58%
1.02×