30.23
Revenue$B
35.17
35.73
36.55
38.02
38.40
38.68
38.83
39.70
40.49
42.40
32.01
2.00%
2.12%
36
26.82
Revenue growth%
16.03
16.04
14.01
15.72
14.76
14.07
12.28
10.73
8.37
9.69
16.96
10.73
14.04
71
22.55
Gross margin%
28.81
31.64
33.99
35.06
34.96
33.35
31.36
34.11
31.27
34.04
21.34
33.35
33.67
84
18.14
Operating margin%
14.45
16.70
15.62
13.02
10.50
12.75
15.49
18.11
20.85
21.28
27.43
18.11
15.56
39
21.37
Net margin%
15.71
17.98
19.52
19.98
19.28
22.05
24.04
23.82
24.86
25.72
25.18
24.04
21.01
53
33.01
P/E ratio (avg)x
9.317
9.560
10.56
10.29
9.351
9.743
9.633
9.574
9.737
9.718
24.06
9.718
9.675
48
13.93
EV/EBITx
7.630
8.007
8.539
9.295
8.980
9.102
9.791
9.198
8.728
8.240
28.05
9.102
8.854
46
13.09
FCF yield (avg)%
17.62
17.63
14.94
13.87
12.59
9.64
11.16
11.95
11.47
13.75
24.74
11.47
13.17
54
8.40
FCF margin%
10.36
11.20
9.46
10.66
11.66
11.66
12.74
11.42
9.42
10.03
4.18
11.42
10.93
91
0.822
FCF / Net incomex
0.819
0.831
0.839
0.817
0.732
0.627
0.594
0.615
0.599
0.539
0.936
0.599
0.680
20
17.23
ROIC%
4.53
2.77
0.40
0.40
2.68
1.60
0.40
1.10
0.40
0.57
17.23
0.57
0.83
51
12.77
Return on equity%
10.47
12.20
10.01
12.09
9.79
11.48
12.23
12.64
13.92
12.16
10.02
12.23
12.12
92
15.96
Return on assets%
13.53
12.17
14.30
17.29
17.52
19.49
20.07
22.47
20.72
23.16
25.99
20.72
18.51
82
27.31
EPS$
24.80
27.59
28.22
29.67
28.63
26.65
24.67
25.59
26.44
27.71
29.62
(0.65%)
2.11%
—
20.14
EPS growth%
5.51
5.63
7.56
6.85
8.57
6.97
8.78
11.08
8.96
9.76
15.75
8.96
8.06
60
6.90
Bookvalue per sh$
33.02
30.75
30.03
28.43
32.43
36.49
34.46
32.86
33.69
33.99
6.84
0.95%
1.53%
—
24.50
FCF per share$
8.26
8.17
7.27
7.58
7.73
6.76
7.32
7.72
7.01
6.71
34.73
(2.78%)
(1.31%)
—
13.01
Dividend per sh$
45.54
42.83
39.09
39.06
42.86
40.95
44.04
42.78
45.19
48.57
38.67
2.53%
0.03%
—
11.35
Div yield (avg)%
5.86
7.82
10.29
10.61
12.40
15.22
17.94
16.91
18.98
18.59
11.60
17.94
13.81
63
17.56
Payout ratio%
0.79
2.54
1.61
2.61
0.40
0.92
1.53
0.58
0.40
0.40
16.54
0.58
0.85
25
288.8
Shares (diluted)M
318.6
344.8
381.2
400.1
354.6
380.5
409.2
381.9
411.3
368.8
290.0
0.79%
2.52%
67
17.93
Buyback yield%
21.13
23.86
25.27
25.92
28.52
28.45
30.04
29.50
30.99
30.30
16.38
30.04
28.49
11
0.431
D/E ratiox
1.023
1.015
1.090
0.989
1.032
0.878
0.849
0.808
0.749
0.806
0.912
0.808
0.933
22
9.209
Enterprise value$B
9.604
8.771
7.734
7.955
7.887
8.495
9.290
9.694
8.617
9.164
7.348
3.05%
0.26%
51
23.36
LT debt$B
17.77
16.63
16.06
17.18
16.31
16.18
17.88
20.17
21.59
23.02
24.33
7.13%
3.68%
17
Revenue
$42.40B
2.12%
1.00×
Cost of revenue
$26.74B
1.93%
0.98×
Operating expenses
$5.661B
2.54%
1.04×