0.304
Revenue$M
0.943
0.941
0.954
0.958
0.967
0.984
0.978
0.982
1.002
1.017
0.337
1.00%
1.08%
62
19.66
Revenue growth%
5.94
8.84
8.13
10.41
13.10
10.73
8.83
11.80
10.95
10.28
20.87
10.73
10.34
27
4.49
Gross margin%
0.40
0.40
1.13
0.40
0.40
1.64
0.40
0.40
2.00
0.40
10.04
0.40
0.40
77
27.31
Operating margin%
20.61
19.06
18.15
15.37
12.67
14.12
15.64
16.73
17.91
19.44
4.20
16.73
17.32
46
10.54
Net margin%
21.79
23.06
20.92
18.69
16.29
15.27
18.03
15.98
18.89
19.66
17.45
18.03
18.79
48
10.53
P/E ratio (avg)x
33.77
36.13
32.75
34.61
37.48
42.59
44.38
44.90
50.21
56.67
27.43
44.90
40.03
50
28.93
EV/EBITx
26.53
29.82
33.05
33.37
32.36
34.51
35.63
41.00
46.69
43.16
8.601
41.00
33.94
6
13.72
FCF yield (avg)%
33.08
31.46
34.13
32.35
33.17
34.14
35.46
34.74
36.01
34.02
26.93
34.74
34.08
44
16.88
FCF margin%
4.20
3.50
2.32
0.42
1.08
0.40
3.13
2.68
4.27
5.71
11.65
3.13
2.90
51
1.774
FCF / Net incomex
1.036
1.099
1.122
1.059
1.148
1.199
1.087
1.185
1.083
1.048
0.504
1.087
1.093
9
5.20
ROIC%
20.96
21.92
24.57
22.02
20.27
18.32
18.38
18.75
20.89
20.64
6.40
18.75
20.77
45
18.39
Return on equity%
7.40
6.57
8.39
10.76
13.16
11.07
11.60
9.89
12.43
12.53
4.45
11.60
10.91
37
15.06
Return on assets%
7.43
4.67
4.09
6.98
4.94
7.28
4.90
4.04
2.85
3.69
5.84
4.04
4.79
37
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(2.56%)
(4.26%)
—
28.41
EPS growth%
19.53
19.24
18.82
18.11
19.75
18.49
20.73
18.99
19.05
20.28
29.00
19.05
19.15
8
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
0.01
—
9.87%
7.46%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(7.49%)
(4.70%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(8.24%)
(4.89%)
—
23.26
Div yield (avg)%
34.01
32.07
33.54
33.11
33.83
33.43
34.49
34.38
31.77
28.78
6.40
33.43
33.48
13
22.11
Payout ratio%
9.17
12.05
15.00
12.68
12.36
9.47
9.80
8.68
7.17
4.47
13.34
8.68
9.63
93
182.7
Shares (diluted)M
185.4
165.8
183.3
186.0
190.9
216.0
213.5
241.1
234.7
230.7
180.7
3.86%
2.87%
75
22.53
Buyback yield%
6.84
6.63
7.60
7.72
6.92
8.49
10.41
10.72
9.36
12.11
21.93
10.41
8.10
63
0.765
D/E ratiox
1.880
2.091
2.377
2.198
2.055
2.075
2.096
2.217
2.379
2.669
0.610
2.217
2.147
13
0.599
Enterprise value$M
1.246
1.462
1.693
1.735
1.935
2.047
2.081
2.043
2.245
2.471
0.889
5.01%
7.70%
69
0.842
LT debt$M
1.293
1.370
1.463
1.396
1.406
1.533
1.643
1.591
1.700
1.973
0.395
7.01%
5.58%
38
Revenue
$1.017M
1.08%
1.00×
Cost of revenue
$0.711M
1.33%
1.03×
Operating expenses
$0.127M
0.97%
0.99×
Goodwill & intangibles
15.20%
Spread over hurdle
(3.15%)