1.518
Revenue$M
2.080
2.132
2.156
2.124
2.110
2.149
2.191
2.237
2.306
2.353
1.645
2.20%
1.24%
49
29.58
Revenue growth%
23.07
22.16
24.58
23.90
25.23
23.56
22.81
21.07
18.14
18.80
6.22
21.07
22.94
87
15.20
Gross margin%
31.91
33.36
33.41
33.18
30.36
28.33
26.04
23.12
22.40
22.95
11.25
23.12
29.34
76
10.71
Operating margin%
19.15
20.94
20.15
20.01
17.04
19.11
16.45
14.63
17.58
15.57
8.94
16.45
18.35
44
19.63
Net margin%
24.42
25.43
24.56
25.41
22.89
22.49
24.91
22.89
20.63
21.43
23.39
22.49
23.65
43
17.76
P/E ratio (avg)x
8.186
8.857
9.092
9.610
10.74
12.02
12.12
12.64
13.41
13.96
28.19
12.64
11.38
14
15.48
EV/EBITx
31.87
30.89
34.89
34.69
34.00
33.43
32.49
31.07
35.16
34.79
22.12
33.43
33.71
55
28.88
FCF yield (avg)%
21.45
24.23
27.19
27.34
24.81
26.59
27.65
27.71
27.42
27.92
12.53
27.65
27.27
93
21.13
FCF margin%
12.86
12.28
10.13
7.64
4.75
3.39
2.83
1.40
1.30
0.72
4.10
1.40
4.07
88
0.388
FCF / Net incomex
1.037
1.198
1.334
1.375
1.346
1.612
1.595
1.792
2.043
2.338
0.749
1.792
1.485
22
19.35
ROIC%
27.55
28.25
25.81
26.55
27.61
28.59
27.55
25.85
27.67
25.82
26.58
27.55
27.55
10
4.97
Return on equity%
13.24
15.54
14.01
12.88
14.47
12.24
13.36
11.15
12.59
15.18
17.74
12.59
13.30
31
18.85
Return on assets%
8.54
11.08
8.74
11.39
9.09
6.15
7.22
4.95
2.16
4.86
25.50
4.95
7.88
90
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
7.28%
7.64%
—
17.37
EPS growth%
14.42
16.82
18.24
17.01
17.01
18.59
21.37
21.03
20.30
19.95
27.96
20.30
18.41
60
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
5.79%
5.11%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
2.49%
1.82%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(6.95%)
(4.74%)
—
25.23
Div yield (avg)%
18.66
16.30
13.48
10.89
10.78
8.16
11.03
10.87
8.14
10.59
14.89
10.59
10.88
10
27.59
Payout ratio%
6.49
4.51
7.28
7.55
9.54
12.46
10.49
9.59
7.57
10.02
24.42
10.02
8.55
48
1.181
Shares (diluted)B
1.286
1.230
1.202
1.101
1.043
0.969
1.008
0.984
0.856
0.846
1.190
(4.10%)
(3.67%)
75
22.12
Buyback yield%
9.68
6.68
8.21
7.74
6.31
9.16
7.70
10.24
8.64
11.47
4.37
9.16
8.42
43
1.498
D/E ratiox
2.345
2.349
2.657
2.832
2.913
2.865
2.814
3.345
3.923
4.369
1.140
3.345
2.849
63
2.437
Enterprise value$M
0.246
0.275
0.275
0.301
0.288
0.315
0.362
0.403
0.397
0.420
0.197
7.80%
5.04%
21
1.786
LT debt$M
2.427
2.581
2.606
2.779
2.643
2.386
2.304
2.057
2.276
2.376
1.369
(2.11%)
(0.17%)
13
Revenue
$2.353M
1.24%
1.00×
Cost of revenue
$1.394M
1.00%
0.98×
Operating expenses
$0.282M
1.94%
1.07×
Goodwill & intangibles
17.69%
Spread over hurdle
(4.49%)