0.046
Revenue$M
0.392
0.410
0.437
0.456
0.491
0.522
0.566
0.593
0.634
0.684
0.050
6.89%
6.60%
63
29.80
Revenue growth%
21.52
23.90
21.67
19.40
20.76
22.76
24.56
22.13
23.86
20.92
20.60
22.76
21.90
94
20.09
Gross margin%
29.99
28.67
29.62
31.82
29.38
28.40
30.60
29.59
27.75
26.27
28.70
28.40
29.49
73
6.92
Operating margin%
28.51
29.15
29.22
30.26
29.68
29.73
30.68
30.75
33.13
33.51
24.82
30.75
29.99
10
3.27
Net margin%
1.21
0.40
0.40
0.40
2.67
5.18
7.31
8.66
9.52
7.12
28.27
7.31
3.92
84
30.46
P/E ratio (avg)x
35.86
35.05
37.47
41.45
37.81
34.15
37.21
34.20
37.95
39.42
34.54
37.21
37.34
23
11.74
EV/EBITx
43.85
43.19
46.65
51.60
58.18
63.43
73.36
80.64
89.59
94.78
15.33
80.64
60.80
23
2.12
FCF yield (avg)%
9.41
11.15
9.02
10.72
13.12
11.74
14.32
14.69
17.51
18.99
5.38
14.69
12.43
88
27.29
FCF margin%
23.37
23.03
20.48
17.54
17.07
19.41
19.61
21.68
23.33
23.78
3.11
21.68
21.08
46
0.160
FCF / Net incomex
1.822
1.746
1.719
1.704
1.906
1.988
2.040
2.314
2.313
2.680
0.634
2.313
1.947
8
4.41
ROIC%
21.41
19.52
18.56
21.39
22.15
19.31
19.35
17.85
16.79
18.62
10.42
18.62
19.33
45
29.48
Return on equity%
0.40
0.40
3.29
5.45
2.86
4.33
4.11
2.82
2.51
5.29
10.69
4.11
3.08
90
8.51
Return on assets%
11.81
14.01
15.69
16.77
18.59
20.71
19.43
16.44
17.08
14.86
19.73
17.08
16.61
25
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
3.05%
5.10%
—
20.87
EPS growth%
0.40
0.80
3.38
5.06
5.35
8.17
9.51
10.43
8.44
9.66
14.47
9.51
6.76
15
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.34%)
(1.46%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
2.61%
5.88%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
2.72%
4.49%
—
3.00
Div yield (avg)%
25.94
24.20
23.52
24.49
25.82
24.87
24.56
23.44
21.24
20.80
28.41
23.44
24.34
8
19.68
Payout ratio%
10.50
9.22
7.70
10.03
7.18
6.76
6.13
8.14
7.96
8.66
19.46
7.96
8.05
28
707.2
Shares (diluted)M
688.7
608.4
621.5
596.8
620.6
667.0
695.1
755.7
699.3
724.2
678.6
3.13%
0.17%
67
3.51
Buyback yield%
20.23
18.47
16.42
16.99
15.62
15.26
13.13
14.85
14.84
16.72
20.89
14.85
16.02
54
0.941
D/E ratiox
0.329
0.355
0.353
0.386
0.401
0.426
0.416
0.459
0.488
0.538
0.287
0.459
0.409
80
0.398
Enterprise value$M
0.142
0.154
0.152
0.143
0.155
0.154
0.162
0.158
0.171
0.160
0.119
0.65%
0.71%
47
0.484
LT debt$M
0.422
0.422
0.460
0.532
0.584
0.676
0.785
0.859
0.947
0.981
0.284
10.93%
10.35%
68
Revenue
$0.684M
6.60%
1.00×
Cost of revenue
$0.355M
7.19%
1.06×
Operating expenses
$0.120M
5.90%
0.94×
Goodwill & intangibles
19.34%
Spread over hurdle
22.00%