14.98
Revenue$B
49.09
52.71
54.69
58.20
60.45
65.40
69.16
72.36
75.24
79.98
16.71
5.76%
5.34%
26
17.93
Revenue growth%
10.40
11.26
9.41
11.77
10.46
10.61
9.22
7.23
6.15
7.35
25.18
7.35
9.90
66
15.90
Gross margin%
15.27
17.92
16.52
15.08
17.55
19.73
18.43
18.08
17.70
16.65
4.10
18.08
17.62
41
19.64
Operating margin%
22.13
21.24
20.08
22.65
24.75
22.04
19.64
21.99
23.75
22.57
14.70
22.04
22.09
72
15.48
Net margin%
13.84
11.98
14.25
12.67
12.83
9.95
10.71
7.76
6.94
4.22
19.33
7.76
11.35
34
34.78
P/E ratio (avg)x
26.25
26.29
24.70
22.79
23.41
23.21
25.05
23.95
21.72
23.56
27.12
23.56
23.75
31
30.66
EV/EBITx
11.15
11.02
10.72
11.12
11.39
11.30
11.09
11.86
10.42
8.949
7.562
11.09
11.10
63
8.34
FCF yield (avg)%
8.72
6.94
5.54
3.72
4.58
2.90
1.21
2.71
2.67
3.05
12.74
2.71
3.39
68
19.20
FCF margin%
20.92
18.55
20.04
17.50
16.06
16.85
15.31
13.31
15.72
14.79
24.51
15.31
16.46
30
0.322
FCF / Net incomex
0.289
0.342
0.391
0.378
0.382
0.381
0.390
0.431
0.446
0.524
0.787
0.431
0.386
74
8.79
ROIC%
13.97
12.44
14.84
13.68
13.63
11.42
12.61
13.76
14.62
17.21
15.68
13.76
13.72
13
25.25
Return on equity%
22.10
19.59
17.19
14.38
13.02
10.69
12.28
12.70
14.86
12.09
20.95
12.28
13.70
6
16.65
Return on assets%
9.14
8.03
10.34
7.58
4.62
4.56
1.72
1.28
3.71
5.50
16.62
3.71
5.06
16
7.62
EPS$
8.28
7.29
7.76
6.90
6.58
6.71
7.30
7.71
8.52
8.69
8.46
5.73%
(0.73%)
—
22.78
EPS growth%
18.36
19.31
19.72
18.03
16.22
14.02
13.48
10.74
9.22
10.37
20.07
10.74
15.12
19
5.39
Bookvalue per sh$
10.50
12.30
14.97
16.22
18.58
20.65
21.29
24.44
25.90
28.15
20.65
8.66%
12.16%
—
8.48
FCF per share$
23.86
27.56
27.85
30.12
29.69
29.71
31.44
37.52
36.82
44.02
7.66
8.19%
6.92%
—
18.77
Dividend per sh$
12.05
12.27
11.36
12.80
13.70
14.05
14.48
15.03
17.03
17.18
10.45
4.63%
4.75%
—
16.30
Div yield (avg)%
17.37
19.00
19.54
20.00
18.02
16.47
18.17
20.70
23.36
25.56
13.32
20.70
19.27
81
29.18
Payout ratio%
30.79
30.38
32.57
33.57
33.32
33.93
34.45
33.41
35.67
34.54
11.16
34.45
33.49
55
2.573
Shares (diluted)B
3.689
3.693
3.720
4.297
5.165
6.010
6.623
6.628
6.589
7.865
2.553
8.77%
8.51%
22
22.04
Buyback yield%
24.66
23.83
24.53
23.24
23.69
26.27
28.16
27.51
29.83
31.86
23.21
28.16
25.47
7
0.935
D/E ratiox
2.226
2.429
2.464
2.740
2.632
2.761
2.970
2.776
2.794
2.707
1.795
2.776
2.723
53
18.36
Enterprise value$B
89.36
91.04
89.99
84.71
98.65
108.7
106.9
122.3
140.1
158.3
27.59
9.92%
7.15%
19
35.25
LT debt$B
34.46
37.46
37.03
39.32
40.84
42.39
42.12
43.74
44.50
44.26
39.44
1.62%
3.52%
13
Revenue
$79.98B
5.34%
1.00×
Cost of revenue
$55.98B
5.34%
1.00×
Operating expenses
$14.67B
5.34%
1.00×
Goodwill & intangibles
15.56%