5.387
Revenue$B
10.39
10.89
11.42
11.65
11.86
12.50
12.79
12.91
13.61
13.85
5.750
3.14%
3.05%
70
19.95
Revenue growth%
21.63
23.79
22.04
21.61
24.04
22.80
21.71
21.33
19.09
16.11
12.87
21.33
21.67
13
23.05
Gross margin%
10.25
10.14
10.72
10.60
9.48
7.58
9.84
9.91
7.67
7.00
27.40
7.67
9.87
34
23.12
Operating margin%
12.26
13.36
12.42
10.70
7.89
9.56
8.64
6.33
4.44
1.53
25.74
6.33
9.10
13
2.96
Net margin%
9.54
10.85
12.77
13.11
11.61
9.34
10.42
8.66
9.63
7.50
10.63
9.34
10.02
87
35.34
P/E ratio (avg)x
32.89
37.66
36.32
41.38
39.46
39.18
43.20
46.13
47.35
49.17
24.05
46.13
40.42
59
32.24
EV/EBITx
48.80
46.52
49.14
52.94
51.62
58.40
62.22
71.67
81.26
80.14
24.20
71.67
55.67
94
21.18
FCF yield (avg)%
27.47
26.77
28.15
28.07
27.76
25.63
23.18
21.03
18.55
19.43
5.35
21.03
26.20
8
9.97
FCF margin%
4.91
2.55
0.55
1.85
4.56
7.16
10.12
9.40
8.17
7.01
13.27
8.17
5.96
93
0.541
FCF / Net incomex
0.221
0.211
0.201
0.219
0.222
0.251
0.258
0.263
0.245
0.272
0.489
0.258
0.233
42
18.10
ROIC%
4.53
3.65
4.42
4.05
4.33
3.57
4.98
5.84
5.61
3.83
11.53
4.98
4.38
36
14.34
Return on equity%
8.88
9.95
9.69
10.66
11.53
11.86
13.17
15.69
14.27
13.67
22.22
13.67
11.70
83
2.93
Return on assets%
2.87
0.40
0.40
0.40
1.42
0.40
0.40
0.40
2.40
2.29
4.40
0.40
0.40
58
4.45
EPS$
2.07
2.09
1.95
2.11
2.29
2.33
2.32
2.32
2.36
2.55
4.80
2.21%
3.03%
—
24.08
EPS growth%
33.86
32.56
34.09
36.51
38.14
38.51
39.05
39.96
37.21
35.43
19.44
38.51
36.86
39
8.86
Bookvalue per sh$
8.27
7.79
8.44
8.70
8.11
8.25
8.76
9.30
9.37
10.11
11.34
4.48%
2.78%
—
9.75
FCF per share$
8.97
9.54
8.97
9.31
9.00
8.82
8.97
10.51
12.20
12.32
5.72
6.48%
2.84%
—
10.40
Dividend per sh$
1.93
2.09
2.15
2.13
2.29
2.38
2.55
2.49
2.61
2.77
4.42
3.83%
3.71%
—
10.71
Div yield (avg)%
8.93
10.30
9.32
7.33
10.20
7.79
7.64
7.98
5.29
4.82
2.51
7.64
7.89
46
5.08
Payout ratio%
12.78
10.36
12.89
12.25
11.20
9.11
7.45
6.71
5.46
5.54
2.47
6.71
9.73
63
0.502
Shares (diluted)B
0.608
0.678
0.697
0.773
0.921
1.009
1.001
0.984
0.979
1.074
0.522
3.13%
6.21%
93
28.82
Buyback yield%
32.05
34.97
33.94
33.70
33.01
33.94
34.24
31.33
30.11
31.81
26.24
31.81
33.35
77
0.759
D/E ratiox
1.552
1.767
1.781
1.757
1.938
1.913
1.934
1.851
2.178
2.393
1.622
1.934
1.882
86
1.806
Enterprise value$B
1.484
1.558
1.632
1.772
1.877
1.984
2.187
2.563
2.659
3.037
7.568
10.10%
7.11%
29
11.99
LT debt$B
1.013
1.173
1.239
1.456
1.403
1.408
1.373
1.313
1.433
1.482
11.25
1.10%
4.42%
87
Revenue
$13.85B
3.05%
1.00×
Cost of revenue
$7.582B
2.92%
0.99×
Operating expenses
$3.547B
3.00%
0.99×
Goodwill & intangibles
16.04%