3.587
RevenueR B
2.960
3.137
3.310
3.507
3.764
4.111
4.315
4.636
4.946
3.712
4.231
7.12%
6.93%
69
14.24
Revenue growth%
16.34
18.66
18.86
19.79
21.47
22.65
21.90
20.43
20.59
21.50
10.54
21.47
20.11
67
16.62
Gross margin%
7.94
7.37
8.87
6.93
7.70
6.43
4.12
2.31
2.53
28.66
27.55
4.12
7.15
44
15.99
Operating margin%
26.50
24.88
22.67
23.80
24.65
23.17
20.52
19.37
22.03
27.32
14.43
22.03
23.48
24
11.20
Net margin%
0.40
0.40
1.05
2.47
3.17
2.77
5.27
3.97
4.26
20.86
9.81
3.97
2.62
48
28.53
P/E ratio (avg)x
11.82
12.75
14.98
14.83
14.17
13.51
14.22
14.26
16.87
37.11
26.21
14.22
14.19
21
7.210
EV/EBITx
51.69
60.90
63.10
71.77
72.50
79.02
88.27
84.55
92.04
18.88
14.52
84.55
72.14
45
28.95
FCF yield (avg)%
14.24
17.03
14.60
12.99
14.97
13.26
12.86
15.64
15.33
16.64
14.52
14.97
14.42
38
18.29
FCF margin%
32.29
29.99
29.36
29.35
28.83
26.76
29.27
31.47
33.03
28.63
27.05
29.27
29.68
17
0.671
FCF / Net incomex
0.478
0.479
0.437
0.451
0.437
0.371
0.345
0.315
0.302
0.296
1.228
0.345
0.437
22
26.18
ROIC%
27.51
30.09
29.70
29.72
31.30
32.15
32.29
29.98
31.41
23.02
29.41
31.41
30.04
89
3.51
Return on equity%
26.28
27.15
26.05
25.85
23.67
20.81
23.54
26.31
24.87
17.01
15.86
23.67
25.36
43
25.63
Return on assets%
22.77
22.90
22.10
19.24
18.13
15.35
17.69
20.05
17.95
10.25
26.73
17.95
19.65
60
4.18
EPSR
3.47
4.00
3.91
3.80
4.23
4.38
5.19
6.16
6.96
4.30
4.62
12.90%
9.33%
—
14.66
EPS growth%
10.32
12.93
10.29
10.62
10.74
8.80
5.97
5.71
7.43
19.81
26.46
7.43
9.55
21
4.09
Bookvalue per shR
1.98
2.30
2.56
2.48
2.37
2.26
2.17
2.39
2.82
1.06
3.13
2.61%
3.72%
—
2.12
FCF per shareR
3.44
3.61
3.23
3.62
3.44
3.67
4.07
4.38
3.96
4.15
3.88
1.79%
3.74%
—
0.59
Dividend per shR
3.31
3.18
3.15
2.97
2.61
2.77
2.65
2.86
2.57
3.94
1.73
(2.84%)
(4.03%)
—
27.86
Div yield (avg)%
19.94
17.84
17.71
17.32
20.24
21.70
21.05
21.46
20.13
21.74
18.12
21.05
20.03
75
15.92
Payout ratio%
1.76
4.24
5.90
4.94
5.43
2.52
4.35
2.21
0.40
2.54
10.64
2.52
3.38
34
424.9
Shares (diluted)M
529.4
586.5
535.2
568.6
620.7
616.9
609.3
613.4
635.4
424.7
421.0
2.25%
3.18%
38
5.60
Buyback yield%
21.09
18.73
16.56
18.85
18.66
18.13
18.73
20.61
19.06
29.69
19.41
18.73
18.79
61
0.412
D/E ratiox
1.354
1.388
1.538
1.623
1.686
1.613
1.786
2.007
2.140
1.224
0.174
1.786
1.618
20
0.330
Enterprise valueR B
3.086
3.118
3.629
4.408
4.540
5.220
6.007
6.087
6.935
3.879
2.508
9.49%
8.62%
95
1.438
LT debtR B
3.434
3.762
3.862
4.053
4.070
3.956
4.216
4.460
5.035
0.517
0.195
4.43%
2.69%
25
Revenue
R 4.946B
6.93%
1.00×
Cost of revenue
R 3.428B
7.01%
1.01×
Operating expenses
R 1.156B
6.67%
0.98×
Cash and investments
15.51%