1.590
Revenue$M
8.358
8.459
8.565
8.677
8.816
8.813
8.953
8.990
9.150
9.253
1.653
0.97%
0.79%
55
20.55
Revenue growth%
21.14
23.33
20.75
22.88
25.66
25.02
27.05
27.38
25.97
27.00
14.32
27.00
25.34
59
13.44
Gross margin%
15.37
18.27
18.84
20.03
17.44
18.78
21.04
23.47
21.49
22.90
4.70
21.49
19.43
5
23.44
Operating margin%
14.42
16.35
16.94
19.83
17.61
15.95
15.79
14.91
14.09
13.01
21.60
14.91
15.87
17
10.69
Net margin%
21.27
21.89
21.46
21.27
20.46
19.42
21.98
19.95
19.19
16.48
5.27
19.42
20.86
42
10.51
P/E ratio (avg)x
8.711
7.931
8.389
9.236
10.13
10.07
10.04
10.79
11.69
13.37
22.66
10.79
10.06
58
16.23
EV/EBITx
27.83
26.19
25.14
27.61
26.40
28.05
31.06
30.36
33.09
35.68
19.52
31.06
27.94
66
18.00
FCF yield (avg)%
0.40
0.40
2.29
1.78
2.33
0.96
3.81
1.01
0.40
0.40
26.43
0.96
0.98
48
3.24
FCF margin%
15.59
17.27
20.20
20.94
19.96
18.17
19.48
19.13
20.29
17.80
20.40
19.13
19.30
81
0.433
FCF / Net incomex
1.937
2.140
2.177
2.393
2.855
2.893
2.976
3.554
4.256
4.237
0.934
3.554
2.874
93
25.48
ROIC%
30.18
29.44
28.16
28.73
27.73
29.08
31.78
29.87
32.81
33.14
23.26
31.78
29.66
44
21.70
Return on equity%
27.97
27.79
27.72
29.84
29.63
30.59
28.47
29.30
29.70
27.59
25.68
29.30
28.89
74
7.72
Return on assets%
8.20
6.07
3.36
2.09
3.43
1.38
1.79
2.99
5.48
8.31
6.71
2.99
3.39
89
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.00%
2.10%
—
27.78
EPS growth%
10.53
8.56
5.79
7.58
6.23
5.66
3.50
0.77
2.40
0.40
19.40
2.40
5.72
43
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.41%
1.60%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(1.90%)
(1.91%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.70%
4.93%
—
3.85
Div yield (avg)%
26.59
26.77
25.06
24.81
23.23
24.32
23.34
22.41
22.51
22.11
6.48
22.51
23.83
94
28.54
Payout ratio%
0.40
3.05
3.19
5.23
6.27
8.95
11.80
9.83
7.26
6.13
28.82
8.95
6.20
94
0.642
Shares (diluted)B
1.023
1.014
1.136
1.282
1.526
1.625
1.956
2.227
2.552
2.648
0.618
11.65%
10.18%
17
11.30
Buyback yield%
7.90
9.93
12.33
15.17
15.47
13.20
11.61
9.23
7.02
6.19
25.05
9.23
10.77
92
0.771
D/E ratiox
2.337
2.636
2.770
3.148
3.525
4.095
4.196
3.910
4.222
4.068
1.331
4.095
3.717
87
3.060
Enterprise value$M
5.797
5.225
5.230
4.791
4.440
4.445
3.960
3.929
3.667
3.758
4.736
(3.28%)
(4.11%)
68
3.759
LT debt$M
5.154
4.935
4.340
3.835
3.943
4.104
4.114
4.144
3.872
3.622
8.334
(1.68%)
(4.58%)
33
Revenue
$9.253M
0.79%
1.00×
Cost of revenue
$6.477M
0.79%
1.00×
Operating expenses
$1.834M
0.67%
0.99×
Goodwill & intangibles
14.62%
Spread over hurdle
50.37%