6.406
Revenue$M
7.586
7.691
7.599
7.774
7.905
7.984
8.083
8.199
8.103
8.233
6.653
0.82%
0.73%
43
13.36
Revenue growth%
9.90
10.59
10.88
11.78
8.81
7.00
4.40
4.09
3.06
1.21
27.35
4.09
7.91
33
4.18
Gross margin%
13.42
13.70
13.60
12.38
12.05
9.61
10.31
11.22
11.08
13.34
6.15
11.08
12.21
64
13.09
Operating margin%
21.49
21.01
19.97
20.70
20.83
21.38
24.19
22.21
22.22
20.81
13.01
22.21
21.20
66
29.32
Net margin%
15.64
13.88
12.97
13.97
14.94
14.32
15.55
18.22
19.45
20.04
16.70
18.22
15.24
12
9.570
P/E ratio (avg)x
7.719
7.501
7.577
8.849
9.428
9.224
10.85
10.90
11.59
13.80
14.64
10.90
9.326
81
35.56
EV/EBITx
8.344
8.635
8.010
7.383
7.025
6.559
6.440
6.252
6.060
5.488
34.75
6.252
6.792
88
21.25
FCF yield (avg)%
31.26
31.72
30.04
28.39
30.99
32.77
35.57
38.29
37.75
35.17
16.35
35.57
32.24
89
26.68
FCF margin%
1.41
0.40
0.73
1.35
0.84
0.40
0.40
0.40
0.40
0.40
29.28
0.40
0.40
89
1.005
FCF / Net incomex
1.789
1.923
1.777
1.878
1.719
1.572
1.412
1.569
1.553
1.692
1.467
1.569
1.705
28
16.34
ROIC%
5.12
6.85
4.36
5.84
4.20
2.74
3.89
1.59
0.40
0.40
17.92
1.59
4.05
62
14.54
Return on equity%
15.27
14.75
14.95
17.65
18.26
20.77
21.48
22.07
22.39
24.43
5.93
22.07
19.51
76
9.37
Return on assets%
34.21
36.45
33.88
33.25
30.60
27.73
26.97
29.83
31.46
29.90
15.13
29.83
31.03
68
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
1.28%
3.55%
—
25.46
EPS growth%
22.82
23.53
24.54
22.73
22.78
23.17
26.16
28.55
29.18
28.63
25.70
28.55
24.04
71
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
5.93%
9.01%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
0.29%
3.78%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
7.64%
7.75%
—
15.65
Div yield (avg)%
23.72
26.10
26.69
23.75
23.86
22.49
21.38
23.22
25.39
28.35
28.18
23.22
23.80
31
20.84
Payout ratio%
28.32
26.05
23.40
24.01
21.92
22.83
24.52
22.00
22.27
20.13
14.89
22.27
23.12
66
5.294
Shares (diluted)B
7.090
6.541
6.108
5.442
6.051
6.341
6.782
6.901
7.289
6.907
5.340
2.68%
(0.75%)
74
18.47
Buyback yield%
27.04
25.16
25.61
24.72
22.62
23.21
21.15
20.24
17.47
19.16
21.40
20.24
22.91
32
0.143
D/E ratiox
0.852
0.801
0.872
0.834
0.850
0.894
0.869
0.880
0.893
0.835
0.915
0.880
0.860
69
4.075
Enterprise value$M
5.442
5.395
5.150
5.080
4.900
5.034
5.495
5.202
5.654
6.532
5.472
5.92%
3.26%
29
2.977
LT debt$M
0.269
0.287
0.281
0.255
0.256
0.265
0.238
0.213
0.227
0.246
0.899
(0.79%)
(1.51%)
70
Revenue
$8.233M
0.73%
1.00×
Cost of revenue
$4.856M
0.79%
1.01×
Operating expenses
$1.222M
1.11%
1.04×
Goodwill & intangibles
19.22%
Spread over hurdle
(0.68%)