Trailing ValuationLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15Dec '14Dec '13Dec '12

Stock Price

83.8

104.7

94.6

80.6

102.5

87.2

70.3

65.8

50.2

44.2

42.4

Total Shares Outstanding

240.1

245.9

243.2

243.9

242.5

245.4

245.4

246.9

247.6

254

259.9

Market Cap

20,122.9

25,746.1

22,992.5

19,660.4

24,861

21,402.8

17,262.5

16,235.2

12,423.6

11,222.6

11,030.5

Total Enterprise Value (TEV)

22,022.1

26,986.6

25,054

22,063.6

27,183.3

23,383.6

19,169.9

18,025.6

14,519

12,155

11,750.5

Dividend Yield

1.4%

1.1%

1.2%

1.3%

1%

1.1%

1.3%

1.3%

1.5%

1.6%

1.6%

Buyback Yield

-0.4%

-0.6%

0.8%

-0.1%

1.6%

1%

1.1%

0.8%

2.9%

3.1%

3%

Debt Paydown Yield

—

0.8%

0.9%

-1.5%

-2%

—

1.7%

—

-11.4%

—

2.3%

Shareholder Yield

-0.4%

0.2%

1.7%

-1.6%

-0.4%

1%

2.9%

0.8%

-8.5%

3.2%

5.3%

P/S

3.3

4.2

3.9

3.7

4.8

4.4

4

3.9

3.3

3.2

3.2

P/Gross Profit

7.4

9.2

8.9

8.7

11

9.7

8.7

8.8

7.2

7.1

7.3

P/E

26.4

44.2

31

48

30.9

28

28.8

29

17.3

25.3

27.6

Earnings Yield

3.8%

2.3%

3.2%

2.1%

3.2%

3.6%

3.5%

3.5%

5.8%

4%

3.6%

P/OCF

17.6

22.3

22.3

22.2

25

21.6

20

21.3

18.2

17.1

18.2

P/FCF

19.7

26.4

28.5

27.8

28.4

24

21.8

23.1

19.5

18.5

20.3

FCF Yield

5.1%

3.8%

3.5%

3.6%

3.5%

4.2%

4.6%

4.3%

5.1%

5.4%

4.9%

P/B

4.8

5.9

6

5.6

7.7

7.1

6.5

6.6

5.6

5.7

5.5

EV/Sales

3.6

4.4

4.3

4.1

5.2

4.8

4.4

4.3

3.8

3.5

3.5

EV/Gross Profit

8.1

9.7

9.7

9.8

12

10.6

9.7

9.8

8.4

7.6

7.8

EV/EBITDA

16.8

25.8

19.5

27

20.9

19.2

18.9

19.3

16.9

14.6

15.2

EV/EBIT

20.6

33.4

23.7

36.9

25.2

22.7

22.8

22.8

19.8

16.8

17.4

EV/OCF

19.2

23.3

24.3

24.9

27.4

23.6

22.2

23.6

21.3

18.5

19.4

EV/FCF

21.5

27.6

31

31.2

31.1

26.2

24.2

25.6

22.8

20.1

21.6