20.42
Revenue$B
21.93
22.90
23.91
25.02
25.32
25.47
25.74
26.92
27.78
21.69
22.64
2.11%
3.21%
28
25.38
Revenue growth%
9.14
8.50
6.43
8.71
7.79
7.11
5.09
3.42
3.24
24.58
17.93
5.09
6.77
32
4.27
Gross margin%
25.63
25.06
27.18
26.55
26.25
24.31
23.52
24.53
24.19
26.36
26.10
24.31
25.34
15
9.32
Operating margin%
25.20
25.62
25.36
23.63
21.12
18.55
20.05
17.44
15.82
22.48
5.71
18.55
22.38
69
28.21
Net margin%
10.22
8.28
8.53
8.06
8.28
8.34
6.99
9.49
11.39
11.68
7.74
8.34
8.44
51
11.21
P/E ratio (avg)x
18.71
21.07
20.89
21.63
25.61
29.58
32.50
37.90
43.00
13.19
24.69
32.50
23.62
61
23.18
EV/EBITx
50.27
55.33
63.32
65.95
67.85
76.06
76.15
77.88
86.73
30.08
22.22
76.15
66.90
70
25.95
FCF yield (avg)%
1.55
0.40
0.40
0.40
0.40
1.47
2.26
1.13
1.96
10.90
26.53
1.47
0.76
87
9.54
FCF margin%
20.82
19.81
17.66
15.66
16.83
15.13
12.40
12.40
15.36
20.69
28.42
15.13
16.24
30
1.039
FCF / Net incomex
2.201
2.309
2.366
2.787
2.889
3.023
3.493
3.402
3.922
0.394
1.118
3.402
2.838
84
17.73
ROIC%
22.57
21.94
22.82
24.26
23.37
24.85
24.86
22.50
19.63
14.30
27.29
23.37
22.70
18
20.08
Return on equity%
8.92
10.43
8.39
9.76
8.96
6.02
7.95
5.70
5.48
5.19
21.45
6.02
8.66
89
11.86
Return on assets%
7.34
8.47
7.46
5.34
4.73
7.47
9.57
11.47
13.39
22.03
9.80
9.57
7.97
52
3.37
EPS$
1.09
1.03
1.11
1.14
1.09
0.97
0.91
0.82
0.77
3.72
3.69
(7.63%)
(2.90%)
—
4.50
EPS growth%
6.09
7.34
5.73
6.08
5.28
6.28
4.97
6.84
9.83
4.68
2.16
6.28
6.09
9
1.83
Bookvalue per sh$
8.37
8.46
9.57
9.63
9.90
11.37
11.20
10.96
11.98
2.34
3.00
4.47%
4.25%
—
2.58
FCF per share$
4.31
4.19
4.75
5.31
6.17
6.31
6.94
7.74
7.61
5.75
4.20
7.46%
9.17%
—
3.93
Dividend per sh$
9.17
9.90
10.51
10.61
10.57
10.35
10.57
10.04
10.91
4.40
5.37
0.57%
4.86%
—
27.60
Div yield (avg)%
18.90
21.74
19.85
19.73
20.96
22.63
22.94
25.38
25.15
23.07
6.80
22.94
21.35
48
17.32
Payout ratio%
23.15
24.57
26.39
24.16
24.43
23.98
24.01
21.04
20.66
11.28
27.16
23.98
23.99
86
2.534
Shares (diluted)B
2.661
2.938
2.777
2.707
2.464
2.378
2.153
2.079
1.896
2.531
2.527
(6.87%)
(4.06%)
77
8.75
Buyback yield%
22.70
23.07
20.59
18.33
16.74
18.66
16.24
13.80
11.18
25.36
10.76
16.24
18.50
95
1.007
D/E ratiox
0.791
0.757
0.776
0.766
0.728
0.683
0.735
0.785
0.687
0.557
1.611
0.728
0.761
14
11.13
Enterprise value$B
24.19
24.62
25.95
26.74
30.36
29.62
28.80
31.66
35.34
10.38
24.50
5.74%
4.02%
81
15.61
LT debt$B
18.48
19.68
18.32
19.41
16.89
18.42
18.74
16.17
17.30
2.547
10.45
(2.27%)
(1.44%)
75
Revenue
$27.78B
3.21%
1.00×
Cost of revenue
$12.01B
2.93%
0.97×
Operating expenses
$6.716B
3.31%
1.01×