0.462
Revenue$M
0.941
1.035
1.128
1.245
1.372
1.493
1.609
1.781
1.908
2.074
0.473
8.61%
9.05%
55
15.36
Revenue growth%
26.73
24.06
26.85
27.74
25.38
24.17
24.79
23.08
24.83
22.06
13.87
24.17
24.81
38
6.41
Gross margin%
19.27
16.37
17.62
18.56
17.25
16.58
19.32
22.08
23.70
24.77
28.77
22.08
18.92
80
6.33
Operating margin%
16.50
15.84
15.02
13.65
15.40
16.46
17.84
19.59
16.69
15.43
7.21
16.69
16.15
13
24.62
Net margin%
4.43
4.78
4.09
1.86
1.58
1.07
3.91
2.95
0.40
0.40
9.61
1.07
2.41
11
8.583
P/E ratio (avg)x
24.79
26.62
25.40
27.55
29.78
31.35
33.99
35.23
31.62
27.65
30.67
31.62
28.71
68
9.008
EV/EBITx
29.69
29.76
32.07
36.52
39.10
40.39
42.62
47.13
45.14
44.23
21.58
44.23
39.75
44
20.40
FCF yield (avg)%
19.73
20.48
21.99
20.10
17.20
19.33
19.15
20.64
22.89
23.92
23.43
20.64
20.29
33
9.58
FCF margin%
31.69
30.20
32.04
33.70
32.71
30.48
31.00
33.42
31.73
34.51
12.58
31.73
31.89
81
1.775
FCF / Net incomex
0.407
0.386
0.364
0.360
0.342
0.323
0.285
0.260
0.281
0.270
0.486
0.281
0.333
25
26.66
ROIC%
13.55
12.46
14.02
15.61
14.39
15.63
17.35
19.95
20.79
18.59
3.13
18.59
15.62
86
29.14
Return on equity%
26.09
24.77
22.86
25.51
25.32
24.45
26.81
24.40
23.75
21.94
23.34
24.40
24.61
17
5.88
Return on assets%
30.75
29.45
30.25
28.02
29.79
27.99
30.23
31.28
29.86
31.52
11.67
30.23
30.04
30
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
1.89%
1.37%
—
6.48
EPS growth%
2.80
0.40
0.58
1.59
0.40
0.40
1.78
4.56
6.83
5.86
24.43
4.56
1.68
49
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
2.00%
3.54%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
5.11%
2.57%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
2.94%
2.70%
—
9.36
Div yield (avg)%
18.53
17.99
20.84
22.28
24.44
24.81
22.47
21.15
20.84
23.66
3.69
22.47
21.72
32
25.88
Payout ratio%
19.66
20.85
22.62
20.43
18.21
16.15
18.27
19.26
21.23
20.89
16.80
19.26
20.05
81
1.006
Shares (diluted)B
0.680
0.720
0.682
0.651
0.670
0.661
0.689
0.628
0.566
0.535
1.054
(4.42%)
(3.59%)
59
6.27
Buyback yield%
20.84
23.28
21.01
20.26
21.74
21.43
21.69
23.39
26.14
28.75
29.38
23.39
21.71
19
1.542
D/E ratiox
2.078
2.187
2.307
2.480
2.416
2.671
3.102
3.497
3.490
3.712
0.758
3.490
2.575
76
1.902
Enterprise value$M
2.718
2.451
2.508
2.254
2.384
2.309
2.342
2.115
2.313
2.242
1.227
(1.22%)
(0.97%)
49
1.484
LT debt$M
1.330
1.132
1.122
1.169
1.257
1.137
1.111
1.142
1.033
0.923
0.525
(6.00%)
(3.98%)
62
Revenue
$2.074M
9.05%
1.00×
Cost of revenue
$1.236M
8.64%
0.96×
Operating expenses
$0.263M
10.70%
1.16×
Goodwill & intangibles
17.19%
Spread over hurdle
41.44%