0.293
Revenue$M
2.072
2.264
2.387
2.540
2.661
2.805
3.069
3.285
3.545
3.805
0.308
7.41%
6.79%
75
11.70
Revenue growth%
22.37
23.51
22.54
24.84
25.40
24.83
25.50
26.15
27.44
27.73
18.64
26.15
25.12
63
4.41
Gross margin%
9.77
12.29
10.57
10.37
12.05
12.05
9.69
9.77
9.07
11.00
9.71
9.77
10.47
51
22.59
Operating margin%
29.48
30.95
28.24
26.19
28.96
28.90
27.58
27.83
29.56
30.73
16.86
28.90
28.93
5
12.46
Net margin%
16.01
14.54
16.98
17.57
17.46
19.17
18.26
17.08
18.01
18.09
9.85
18.09
17.52
93
27.05
P/E ratio (avg)x
5.318
5.621
6.115
6.484
5.946
5.075
5.481
5.520
5.788
4.930
25.95
5.481
5.570
34
36.64
EV/EBITx
59.46
58.64
58.60
67.21
65.29
72.93
78.34
86.90
87.45
103.8
11.89
86.90
70.07
86
16.45
FCF yield (avg)%
16.23
14.31
12.25
12.93
15.13
14.81
12.47
11.33
13.70
16.64
20.79
13.70
14.00
43
27.12
FCF margin%
8.29
7.79
9.48
8.19
9.51
12.48
13.72
14.75
15.02
13.50
26.49
13.72
11.00
70
0.846
FCF / Net incomex
1.850
1.899
1.907
1.802
2.061
1.916
2.033
1.987
1.949
1.861
1.092
1.949
1.911
94
5.13
ROIC%
2.50
2.47
5.09
2.65
0.40
1.90
0.40
3.32
4.25
2.09
29.37
2.09
2.49
46
7.40
Return on equity%
13.71
11.72
11.92
9.81
11.38
12.58
10.23
12.88
14.76
17.32
8.44
12.88
12.25
63
13.19
Return on assets%
4.73
4.15
1.77
1.75
4.56
7.19
5.10
2.13
0.40
0.40
11.95
2.13
3.14
80
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
7.77%
6.81%
—
21.33
EPS growth%
31.17
33.05
34.84
32.89
34.22
32.83
32.88
35.24
36.23
37.12
23.76
35.24
33.63
9
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.29%)
(3.35%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
11.36%
6.97%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.46%)
(2.16%)
—
24.90
Div yield (avg)%
18.79
16.06
15.85
14.03
13.45
10.93
8.61
7.41
9.61
11.89
13.20
9.61
12.67
72
3.18
Payout ratio%
17.88
20.78
21.20
20.85
19.53
16.80
16.16
15.12
14.53
17.49
22.35
16.16
17.69
27
3.632
Shares (diluted)B
3.570
3.762
3.330
2.953
2.898
2.552
2.333
2.524
2.811
2.486
3.682
(3.02%)
(4.57%)
48
28.32
Buyback yield%
29.87
28.35
30.31
29.48
31.71
33.87
32.92
33.91
32.98
32.53
4.92
32.98
32.12
94
1.044
D/E ratiox
0.830
0.875
0.961
0.900
0.810
0.849
0.859
0.907
0.980
0.919
1.351
0.907
0.888
81
0.651
Enterprise value$M
3.064
3.170
3.104
3.492
3.707
4.148
4.752
5.175
4.977
4.752
0.695
5.09%
4.38%
66
0.781
LT debt$M
4.408
4.285
3.860
3.989
3.820
4.013
4.376
4.295
4.422
4.404
2.527
2.89%
0.40%
81
Revenue
$3.805M
6.79%
1.00×
Cost of revenue
$2.234M
7.06%
1.03×
Operating expenses
$0.907M
6.59%
0.98×
Spread over hurdle
32.21%