3.871
Revenue$B
4.600
4.810
4.984
5.035
5.242
5.388
5.652
5.751
5.872
6.043
4.118
2.88%
2.91%
28
29.17
Revenue growth%
8.37
10.91
12.71
9.94
10.29
9.53
6.82
5.48
5.06
7.18
28.10
6.82
8.95
57
5.81
Gross margin%
6.13
3.76
2.51
5.20
3.60
0.74
0.40
3.21
3.70
3.98
5.36
3.21
3.65
31
22.95
Operating margin%
8.02
6.07
7.59
8.92
9.63
9.19
7.92
8.75
6.04
4.59
22.74
7.92
7.97
72
25.78
Net margin%
25.94
27.09
28.75
28.06
27.53
25.04
27.33
24.79
22.31
23.04
15.52
24.79
26.52
94
35.56
P/E ratio (avg)x
13.97
12.68
12.87
11.53
11.88
10.86
11.02
10.85
10.47
10.56
7.016
10.85
11.27
75
18.06
EV/EBITx
13.14
12.52
12.66
12.92
11.81
11.20
9.541
8.210
8.710
8.285
37.26
8.710
11.51
50
9.23
FCF yield (avg)%
6.68
6.94
5.03
7.51
8.06
5.68
5.89
3.60
1.36
1.91
15.78
3.60
5.78
80
20.49
FCF margin%
11.60
10.73
8.70
10.59
9.58
12.51
15.23
18.08
15.89
15.66
26.28
15.66
12.06
25
1.292
FCF / Net incomex
1.204
1.300
1.259
1.110
0.980
0.998
0.942
0.949
0.856
0.941
1.420
0.942
0.989
60
28.79
ROIC%
18.26
17.80
16.18
18.00
18.66
19.53
18.82
16.80
15.29
15.73
22.38
16.80
17.90
80
6.73
Return on equity%
28.11
30.66
33.21
33.22
35.93
38.19
38.78
36.39
33.58
35.43
8.83
36.39
34.50
46
22.52
Return on assets%
29.26
26.94
28.29
27.02
25.60
24.57
26.02
24.90
22.33
21.89
15.35
24.57
25.81
47
2.87
EPS$
1.33
1.44
1.62
1.79
1.72
1.78
2.02
1.97
1.88
1.87
3.13
1.72%
4.54%
—
29.45
EPS growth%
16.81
16.92
15.52
17.79
16.14
16.25
16.23
13.38
14.83
15.75
26.10
15.75
16.18
5
6.11
Bookvalue per sh$
9.51
11.00
11.46
12.23
13.15
15.17
16.13
18.67
20.89
23.73
1.00
12.54%
10.46%
—
1.08
FCF per share$
7.45
7.78
7.60
7.62
8.52
8.36
8.64
8.48
7.88
7.70
1.37
(2.01%)
1.20%
—
3.21
Dividend per sh$
4.34
4.67
4.92
5.32
5.60
4.84
5.20
4.86
4.17
4.40
7.09
(4.70%)
(0.14%)
—
17.03
Div yield (avg)%
23.87
23.82
21.98
21.49
23.09
24.60
24.79
23.68
20.89
19.47
14.37
23.68
23.39
60
14.56
Payout ratio%
21.63
22.33
23.24
23.93
24.84
25.76
27.63
28.05
26.09
23.60
7.75
26.09
24.38
84
0.418
Shares (diluted)B
0.564
0.629
0.673
0.761
0.787
0.772
0.872
0.878
0.997
1.037
0.434
5.67%
6.60%
36
2.44
Buyback yield%
25.37
23.42
24.25
22.68
20.58
17.89
15.07
13.89
15.97
15.98
10.27
15.97
19.24
90
0.623
D/E ratiox
1.140
1.122
1.057
1.145
1.234
1.214
1.214
1.255
1.135
1.052
1.027
1.214
1.143
21
3.523
Enterprise value$B
0.483
0.491
0.545
0.547
0.554
0.628
0.590
0.585
0.541
0.590
2.720
1.27%
0.88%
59
0.998
LT debt$B
1.652
1.714
1.685
1.637
1.896
2.000
1.991
2.093
2.086
2.394
4.968
4.77%
3.15%
33
Revenue
$6.043B
2.91%
1.00×
Cost of revenue
$4.230B
2.91%
1.00×
Operating expenses
$1.031B
3.85%
1.09×
Goodwill & intangibles
15.75%