Trailing ValuationLTMSep '25Sep '24Sep '23Sep '22Sep '21Sep '20Sep '19Sep '18Sep '17Sep '16Sep '15Sep '14Sep '13

Stock Price

162.9

162.9

190.8

107.5

67.4

84

75.6

52.7

42.2

39.9

30.2

Total Shares Outstanding

292.1

292.1

324

334.8

344

356

364

368.4

376.3

375

372.9

Market Cap

47,585.4

47,585.4

61,814.7

35,986.2

23,165.2

29,894.7

27,529.3

19,420

15,870.7

14,973.2

11,262.3

Total Enterprise Value (TEV)

51,069.4

51,069.4

63,700

37,622.3

27,048.5

32,399.6

29,054

21,579.6

17,742.7

16,821

13,221.4

Dividend Yield

1%

1%

0.6%

0.9%

1.3%

1%

0.9%

1.1%

1.2%

1%

1.1%

Buyback Yield

9.1%

9.1%

3%

3.4%

5%

2.9%

1.4%

1.8%

0.6%

0.1%

-0.6%

Debt Paydown Yield

-0.3%

-0.3%

-1.7%

3.1%

-1.9%

-2.4%

-2.4%

0.8%

0.1%

2.4%

4.8%

Shareholder Yield

8.8%

8.8%

1.3%

6.5%

3.1%

0.5%

-1%

2.7%

0.7%

2.5%

4.3%

P/S

1.4

1.4

1.7

1

0.7

1.1

1.4

1.1

1

1.1

0.9

P/Gross Profit

5.9

5.9

6.5

3.8

2.2

3.8

5.6

5

4.3

4.9

4.2

P/E

14.1

14.1

13.3

7.8

4.1

7.4

11.8

12.3

11.1

14.6

12.8

Earnings Yield

7.1%

7.1%

7.5%

12.9%

24.5%

13.6%

8.5%

8.1%

9%

6.9%

7.8%

P/OCF

13.9

13.9

28.2

8.4

41.2

55.9

19.4

21.8

29.1

34

18.1

P/FCF

14.5

14.5

30.5

8.7

56

112

24.3

29.1

39

52.9

20.9

FCF Yield

6.9%

6.9%

3.3%

11.5%

1.8%

0.9%

4.1%

3.4%

2.6%

1.9%

4.8%

P/B

2

2

2.4

1.6

1.2

2

2.3

1.9

1.8

1.9

1.7

EV/Sales

1.5

1.5

1.7

1.1

0.8

1.2

1.4

1.2

1.1

1.2

1.1

EV/Gross Profit

6.3

6.3

6.7

4

2.6

4.1

5.9

5.6

4.8

5.5

5

EV/EBITDA

11.3

11.3

10.6

6.1

3.5

6

9.7

10.2

8.6

10.3

9.5

EV/EBIT

11.5

11.5

10.7

6.2

3.6

6.1

10.1

10.6

8.9

10.7

10

EV/OCF

14.9

14.9

29.1

8.7

48.1

60.6

20.4

24.2

32.5

38.2

21.2

EV/FCF

15.6

15.6

31.5

9.1

65.4

121.3

25.6

32.3

43.6

59.5

24.6