0.573
Revenue$M
0.534
0.577
0.630
0.691
0.750
0.807
0.854
0.903
0.956
1.042
0.586
6.79%
7.68%
56
19.88
Revenue growth%
26.63
25.08
27.75
25.46
25.88
28.21
25.33
23.53
21.36
19.47
12.71
23.53
25.40
57
2.11
Gross margin%
22.80
20.06
17.65
17.27
15.66
15.39
17.93
16.44
16.04
13.23
26.16
16.04
16.85
20
11.35
Operating margin%
24.16
24.84
26.63
24.39
24.91
22.30
20.91
20.83
19.27
16.36
7.12
20.83
23.23
40
25.28
Net margin%
19.58
20.09
18.47
18.35
19.54
20.13
21.30
20.41
19.67
20.37
11.37
20.37
19.88
89
16.48
P/E ratio (avg)x
27.20
25.05
27.21
26.30
23.19
20.66
22.78
24.88
24.52
22.96
22.27
22.96
24.70
41
13.87
EV/EBITx
27.04
25.44
27.31
28.12
29.38
32.40
30.26
27.01
25.74
27.08
30.50
27.08
27.20
50
18.94
FCF yield (avg)%
11.03
11.22
10.14
12.04
9.40
7.48
8.37
7.70
9.03
10.49
19.84
8.37
9.77
18
22.02
FCF margin%
20.40
20.90
20.80
20.16
22.54
21.55
22.49
20.14
21.13
23.19
29.81
21.55
21.02
30
1.632
FCF / Net incomex
0.820
0.868
0.885
0.925
0.970
1.006
1.014
0.979
1.026
1.106
1.304
1.014
0.974
12
2.97
ROIC%
24.19
26.13
25.48
24.02
26.33
24.29
24.71
23.92
23.13
23.20
27.26
23.92
24.24
74
14.32
Return on equity%
17.17
18.42
17.18
15.61
15.05
15.34
14.59
16.37
18.35
20.61
13.00
16.37
16.77
76
16.20
Return on assets%
4.28
3.86
5.36
4.42
5.94
5.20
3.10
1.86
3.16
2.32
24.38
3.10
4.07
87
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
0.13%
(1.94%)
—
22.38
EPS growth%
22.67
20.02
18.07
15.16
12.76
10.86
12.22
11.02
9.93
12.59
21.58
11.02
12.68
76
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
2.01%
0.61%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(5.15%)
(5.68%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
7.42%
11.86%
—
7.08
Div yield (avg)%
14.38
14.18
13.30
15.12
12.82
11.91
12.66
10.08
10.54
9.99
8.46
10.54
12.74
35
4.11
Payout ratio%
28.09
30.36
27.83
29.80
28.38
29.19
27.64
28.57
26.06
27.98
7.35
27.98
28.24
76
372.6
Shares (diluted)M
565.2
563.7
548.2
652.1
721.5
773.6
882.0
920.0
958.7
968.8
384.4
6.07%
6.40%
27
10.74
Buyback yield%
14.58
13.57
10.76
11.45
14.41
12.96
14.88
14.20
16.22
13.60
12.76
14.20
13.90
48
1.240
D/E ratiox
2.494
2.480
2.936
3.156
3.199
3.108
3.598
3.851
3.867
3.933
1.735
3.851
3.177
81
0.670
Enterprise value$M
0.148
0.141
0.138
0.144
0.129
0.128
0.112
0.118
0.114
0.098
1.070
(5.39%)
(4.61%)
11
0.727
LT debt$M
0.942
0.898
0.986
0.918
0.886
0.866
0.949
1.057
1.038
1.137
0.103
5.11%
1.46%
42
Revenue
$1.042M
7.68%
1.00×
Cost of revenue
$0.557M
7.81%
1.01×
Operating expenses
$0.198M
7.18%
0.95×
Goodwill & intangibles
16.70%
Spread over hurdle
(2.40%)