0.081
Revenue$M
0.038
0.042
0.044
0.047
0.051
0.054
0.057
0.060
0.066
0.071
0.088
6.92%
7.06%
6
3.16
Revenue growth%
27.30
27.14
27.72
28.66
29.88
29.25
26.51
27.35
26.99
25.80
14.52
26.99
27.32
73
29.52
Gross margin%
7.33
6.08
4.83
7.41
6.84
3.85
0.95
0.40
0.40
1.88
5.91
0.95
4.34
57
18.33
Operating margin%
15.84
17.98
15.24
14.78
15.42
17.24
17.76
15.01
17.96
18.93
25.55
17.76
16.54
87
27.89
Net margin%
26.41
25.27
25.72
24.69
22.86
21.06
21.43
20.73
18.44
16.56
8.50
20.73
22.14
46
30.87
P/E ratio (avg)x
27.85
26.27
22.98
21.46
22.65
19.46
21.23
22.39
21.70
21.17
8.542
21.23
22.04
74
20.77
EV/EBITx
29.30
33.46
33.81
34.19
34.47
35.89
35.91
40.67
39.40
38.13
11.73
38.13
35.18
71
26.92
FCF yield (avg)%
11.07
11.90
10.07
7.85
9.83
8.37
8.88
6.11
6.93
4.67
4.88
6.93
8.62
38
2.19
FCF margin%
8.00
9.72
11.82
11.63
12.27
11.34
10.38
10.29
8.64
7.43
9.95
10.29
10.33
69
1.422
FCF / Net incomex
1.165
1.118
0.994
0.931
0.814
0.868
0.831
0.881
0.871
0.780
1.741
0.868
0.876
59
7.16
ROIC%
30.04
30.51
33.09
30.33
27.36
28.37
28.29
25.73
23.06
21.50
14.22
25.73
28.33
42
16.95
Return on equity%
10.40
9.91
7.69
10.35
7.63
9.36
9.76
12.26
11.79
8.82
10.46
9.76
9.83
24
25.09
Return on assets%
10.89
10.81
9.72
12.21
10.59
11.15
8.22
8.24
11.00
11.40
5.31
11.00
10.85
6
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
0.71%
1.11%
—
28.46
EPS growth%
4.21
3.40
3.37
6.30
4.49
1.52
0.40
0.40
0.40
0.40
9.45
0.40
2.44
37
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
4.82%
(0.93%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
2.70%
6.17%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
4.42%
7.27%
—
10.76
Div yield (avg)%
14.91
14.75
15.91
17.81
16.13
15.14
14.30
15.30
14.32
12.09
18.12
14.32
15.02
95
26.06
Payout ratio%
10.64
8.39
6.34
6.75
4.56
2.81
2.89
1.69
2.76
5.02
21.98
2.81
4.79
46
120.3
Shares (diluted)M
166.4
169.2
193.7
207.5
193.9
204.8
227.6
252.4
262.3
279.0
120.1
7.54%
5.64%
65
8.16
Buyback yield%
19.12
18.74
21.38
18.87
20.70
18.44
15.69
17.57
19.14
17.34
10.79
17.57
18.81
55
0.172
D/E ratiox
0.373
0.413
0.415
0.427
0.375
0.384
0.415
0.384
0.423
0.386
0.936
0.386
0.399
14
0.016
Enterprise value$M
0.029
0.034
0.037
0.036
0.039
0.046
0.051
0.053
0.062
0.062
0.071
10.05%
9.91%
69
0.037
LT debt$M
0.033
0.032
0.033
0.034
0.038
0.043
0.042
0.047
0.053
0.050
0.053
5.97%
3.73%
30
Revenue
$0.071M
7.06%
1.00×
Cost of revenue
$0.049M
6.89%
0.98×
Operating expenses
—
8.22%
1.11×
Goodwill & intangibles
14.33%
Spread over hurdle
(4.86%)