1.224
Revenue$M
1.395
1.487
1.552
1.633
1.680
1.752
1.864
1.987
2.090
2.179
1.284
5.35%
5.03%
70
11.75
Revenue growth%
23.22
21.74
22.33
25.31
23.41
20.80
19.80
17.03
14.44
12.96
15.97
17.03
21.27
82
7.79
Gross margin%
20.23
19.33
19.71
19.84
21.01
18.90
17.12
14.97
16.82
19.25
7.21
17.12
19.29
17
2.83
Operating margin%
20.54
21.85
19.43
19.25
21.15
19.40
21.21
19.98
22.68
24.71
25.87
21.21
20.84
68
8.82
Net margin%
4.97
5.92
4.18
7.13
5.54
7.48
5.43
7.89
8.69
8.70
11.05
7.89
6.53
47
30.84
P/E ratio (avg)x
39.79
47.33
50.88
51.92
56.23
58.64
65.21
74.56
88.33
92.65
37.72
74.56
57.44
65
26.29
EV/EBITx
28.02
26.86
27.04
25.44
25.52
28.90
28.21
27.74
26.02
23.39
34.03
27.74
26.95
52
19.83
FCF yield (avg)%
20.85
22.62
23.14
24.00
22.81
23.08
25.34
27.91
30.49
29.64
3.39
27.91
23.57
63
25.92
FCF margin%
12.59
10.75
10.42
12.43
13.54
13.00
14.15
14.04
15.09
17.90
8.71
14.15
13.27
10
1.178
FCF / Net incomex
0.629
0.697
0.697
0.745
0.838
0.943
1.055
1.021
1.113
1.315
1.504
1.055
0.890
9
25.23
ROIC%
29.98
28.17
28.44
29.86
28.09
27.55
30.14
30.20
27.51
26.22
27.30
27.55
28.30
17
20.85
Return on equity%
2.87
1.31
3.48
1.71
0.40
0.40
0.89
0.40
0.93
2.89
20.14
0.89
1.12
20
7.59
Return on assets%
21.50
20.23
22.52
20.33
21.11
21.87
24.87
24.60
27.18
27.19
4.70
24.87
22.19
19
1.45
EPS$
1.07
1.14
1.27
1.27
1.34
1.32
1.38
1.34
1.40
1.54
1.60
2.80%
4.37%
—
24.60
EPS growth%
19.56
21.46
21.48
19.28
21.57
24.10
22.35
19.85
19.90
21.59
14.39
21.59
21.47
53
0.62
Bookvalue per sh$
1.68
1.79
1.85
1.75
1.68
1.62
1.84
1.76
1.89
1.88
1.59
2.30%
0.88%
—
0.83
FCF per share$
0.18
0.17
0.17
0.15
0.15
0.16
0.15
0.15
0.16
0.16
1.19
0.51%
(2.63%)
—
0.56
Dividend per sh$
1.57
1.49
1.56
1.70
1.81
1.97
1.90
1.76
1.81
1.92
0.47
1.28%
1.90%
—
8.83
Div yield (avg)%
13.91
14.88
16.53
14.06
17.02
19.83
20.06
21.91
20.35
18.22
24.58
20.06
17.62
45
9.21
Payout ratio%
1.01
0.40
1.69
2.70
0.41
1.68
0.40
0.41
0.89
0.81
8.55
0.81
0.85
93
0.971
Shares (diluted)M
0.863
0.864
0.955
0.994
1.094
1.116
1.033
1.115
1.074
0.997
0.953
(1.83%)
1.87%
74
2.68
Buyback yield%
25.33
25.10
26.32
24.24
24.42
27.37
25.15
26.07
24.48
26.19
14.46
26.07
25.24
32
1.560
D/E ratiox
0.480
0.492
0.508
0.514
0.493
0.442
0.444
0.384
0.416
0.364
0.167
0.416
0.462
45
1.238
Enterprise value$M
1.873
1.774
1.989
1.976
2.139
2.128
2.487
2.862
3.167
3.018
0.747
7.13%
6.05%
35
1.083
LT debt$M
1.366
1.486
1.571
1.447
1.571
1.542
1.704
1.614
1.452
1.337
1.030
(3.17%)
0.97%
90
Revenue
$2.179M
5.03%
1.00×
Cost of revenue
$1.525M
5.03%
1.00×
Operating expenses
$0.356M
4.19%
0.92×
Property and equipment
17.70%
Spread over hurdle
(2.64%)