0.224
Revenue$B
4.491
4.560
4.719
4.790
4.779
4.786
4.773
4.765
4.787
4.754
0.239
(0.10%)
0.50%
73
2.07
Revenue growth%
12.38
12.25
10.20
7.44
10.24
8.96
7.74
10.18
12.59
14.09
5.51
10.18
10.22
63
9.96
Gross margin%
20.90
21.06
23.80
23.98
24.56
22.35
21.49
23.46
24.63
23.46
15.77
23.46
23.46
48
17.51
Operating margin%
27.47
28.67
28.04
27.95
25.45
23.32
23.12
22.65
22.93
21.42
16.14
22.93
24.39
16
24.55
Net margin%
23.20
22.65
21.44
22.04
23.00
21.37
18.61
19.40
18.46
21.26
26.39
19.40
21.41
78
27.96
P/E ratio (avg)x
7.188
7.532
6.636
5.756
6.057
5.402
5.329
5.752
5.129
4.738
8.366
5.329
5.754
56
33.32
EV/EBITx
23.44
21.23
18.14
17.35
17.41
18.44
18.69
17.78
18.16
18.88
18.20
18.44
18.30
87
7.68
FCF yield (avg)%
20.72
19.32
20.41
21.98
19.80
17.14
17.97
18.38
15.98
16.09
9.99
17.14
18.85
79
24.94
FCF margin%
0.40
1.13
0.40
0.88
0.40
0.40
0.80
0.40
0.40
0.40
16.79
0.40
0.40
15
1.461
FCF / Net incomex
2.724
2.818
3.331
4.010
4.568
4.615
4.702
4.713
4.746
5.445
1.005
4.713
4.591
79
2.49
ROIC%
28.93
31.59
30.72
30.53
28.58
26.74
24.44
22.26
24.97
26.14
15.10
24.97
27.66
20
30.00
Return on equity%
14.44
11.46
11.49
9.02
8.61
10.43
12.26
14.65
14.45
17.41
11.11
14.45
11.87
66
11.59
Return on assets%
6.73
7.91
9.26
8.54
9.53
12.25
10.49
11.85
9.65
8.49
27.62
10.49
9.40
9
1.83
EPS$
7.57
7.56
8.63
9.34
8.85
9.16
9.62
10.98
11.87
11.37
2.05
5.14%
3.37%
—
28.10
EPS growth%
33.64
31.47
32.12
33.17
31.93
34.48
33.50
32.51
32.60
32.04
4.40
32.60
32.56
7
9.21
Bookvalue per sh$
6.71
6.20
6.86
7.57
7.04
7.75
7.25
6.74
7.11
6.43
7.74
(1.77%)
(0.60%)
—
10.86
FCF per share$
7.63
7.02
7.45
7.41
7.86
8.11
7.48
7.06
6.49
6.85
2.13
(2.73%)
(0.81%)
—
9.00
Dividend per sh$
12.40
14.59
17.40
19.09
19.11
20.41
24.18
27.56
26.58
27.30
3.17
7.39%
8.08%
—
15.26
Div yield (avg)%
26.43
23.99
22.11
23.62
21.14
22.50
24.20
22.51
24.57
21.80
24.00
22.51
23.06
75
5.81
Payout ratio%
8.21
5.31
4.42
1.59
2.04
2.51
3.01
0.93
0.40
0.40
27.63
0.93
2.27
63
436.4
Shares (diluted)M
682.4
714.6
693.1
692.4
734.5
743.9
786.7
822.4
919.5
976.6
430.8
5.86%
5.35%
75
15.21
Buyback yield%
14.62
13.44
13.29
16.12
13.22
12.46
12.51
10.63
8.13
8.72
8.54
10.63
12.87
18
1.284
D/E ratiox
1.516
1.602
1.536
1.600
1.403
1.338
1.222
1.358
1.265
1.124
1.200
1.265
1.381
64
2.497
Enterprise value$B
2.175
2.203
1.936
1.841
2.024
1.876
1.984
1.731
1.894
1.853
4.140
(1.75%)
(1.75%)
39
1.948
LT debt$B
1.333
1.312
1.202
1.183
1.241
1.127
1.027
1.033
0.972
1.027
2.337
(3.71%)
(1.42%)
39
Revenue
$4.754B
0.50%
1.00×
Cost of revenue
$3.328B
0.50%
1.00×
Operating expenses
$1.056B
0.34%
0.98×
Goodwill & intangibles
16.68%
Spread over hurdle
(2.07%)