1.289
Revenue$M
1.212
1.238
1.287
1.318
1.333
1.357
1.351
1.388
1.420
1.474
1.380
2.03%
2.12%
82
20.99
Revenue growth%
9.91
12.66
10.09
8.34
7.13
6.98
7.17
5.43
6.68
6.62
25.77
6.68
7.15
71
27.30
Gross margin%
7.76
6.69
8.70
8.07
5.22
7.05
5.55
8.52
7.99
10.03
7.37
7.99
7.88
49
11.20
Operating margin%
11.07
9.11
6.69
5.56
5.42
5.86
2.88
0.62
1.84
3.51
9.31
2.88
5.49
27
19.86
Net margin%
11.51
13.67
15.43
13.05
15.07
13.94
12.34
13.92
13.65
14.02
18.94
13.92
13.79
80
34.47
P/E ratio (avg)x
16.89
19.08
17.79
19.01
19.32
19.37
21.48
19.41
18.51
20.02
23.77
19.41
19.20
46
16.41
EV/EBITx
34.92
38.57
39.58
40.03
43.27
46.91
43.53
43.73
40.39
42.43
26.19
43.53
41.41
11
20.13
FCF yield (avg)%
11.60
10.40
8.67
10.43
11.45
11.76
10.65
9.16
7.46
6.85
13.89
9.16
10.42
14
14.67
FCF margin%
30.88
28.40
29.69
32.28
32.77
32.42
29.69
30.52
33.40
33.64
27.14
32.42
31.58
56
0.740
FCF / Net incomex
1.770
1.754
1.802
1.805
1.971
2.096
2.474
2.715
3.139
3.637
1.297
2.715
2.033
35
10.88
ROIC%
14.91
17.35
19.60
19.89
21.26
23.97
25.64
23.99
26.71
26.83
29.37
25.64
22.62
70
9.83
Return on equity%
18.41
21.35
24.09
21.59
22.29
20.07
17.17
19.61
21.35
20.78
3.23
20.07
21.07
85
5.02
Return on assets%
14.20
14.24
13.25
10.79
13.09
15.79
16.07
16.63
15.80
14.53
17.64
15.80
14.39
92
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
7.53%
6.74%
—
21.22
EPS growth%
0.72
1.74
0.40
0.40
3.32
4.80
6.52
5.17
3.26
1.85
19.73
4.80
2.55
73
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
14.94%
13.19%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
1.21%
4.31%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
8.70%
8.34%
—
26.35
Div yield (avg)%
20.05
22.70
22.71
25.05
24.73
25.41
23.19
21.08
23.35
25.13
23.56
23.35
23.27
40
19.40
Payout ratio%
24.28
25.76
27.38
26.53
29.17
29.57
28.57
26.63
29.45
28.06
22.60
28.57
27.72
34
1.188
Shares (diluted)B
1.049
1.093
1.031
0.906
0.914
0.798
0.852
0.825
0.807
0.874
1.163
(0.88%)
(1.00%)
56
14.46
Buyback yield%
16.96
16.92
19.73
17.47
15.15
12.97
11.15
10.05
8.29
6.35
18.48
10.05
14.06
37
0.645
D/E ratiox
1.380
1.240
1.149
1.059
1.122
1.076
0.919
0.969
1.014
0.917
1.507
0.969
1.067
37
0.453
Enterprise value$M
1.108
0.991
0.967
0.932
0.984
1.073
0.961
0.889
0.908
0.880
0.454
(2.20%)
(2.07%)
30
0.292
LT debt$M
1.365
1.403
1.617
1.580
1.858
1.924
2.197
2.584
2.611
2.579
1.044
6.78%
6.70%
43
Revenue
$1.474M
2.12%
1.00×
Cost of revenue
$1.015M
2.05%
0.99×
Operating expenses
$0.159M
2.47%
1.03×
Goodwill & intangibles
20.12%
Property and equipment
19.75%
Spread over hurdle
(2.41%)