0.790
Revenue$M
0.923
0.945
0.995
1.024
1.043
1.077
1.137
1.167
1.232
1.267
0.842
3.98%
3.48%
58
5.96
Revenue growth%
8.45
8.63
7.01
9.25
8.59
7.74
6.63
8.77
10.86
12.80
19.55
8.77
8.61
44
14.11
Gross margin%
31.49
31.64
32.00
32.89
31.05
33.73
31.29
29.85
28.80
31.28
15.72
31.28
31.39
68
25.69
Operating margin%
24.79
27.35
28.36
30.42
31.48
30.62
27.72
29.17
29.91
27.73
21.31
29.17
28.77
11
9.74
Net margin%
19.89
19.91
22.11
23.70
22.24
22.07
24.98
25.63
24.94
25.98
27.85
24.98
22.97
90
7.605
P/E ratio (avg)x
37.32
33.80
30.61
30.97
27.10
23.51
23.84
20.94
22.97
22.28
36.41
22.97
25.47
64
11.62
EV/EBITx
28.00
27.72
29.46
27.45
29.91
29.20
27.45
28.03
27.16
29.33
22.23
28.03
28.01
56
7.43
FCF yield (avg)%
20.82
19.68
22.08
21.75
19.16
17.70
17.07
19.49
17.70
17.08
26.56
17.70
19.32
56
29.52
FCF margin%
17.31
16.82
14.21
12.23
10.52
9.33
8.99
6.53
4.25
4.24
17.27
6.53
9.92
79
0.134
FCF / Net incomex
1.100
1.277
1.304
1.545
1.706
1.680
1.708
1.898
2.074
2.365
0.618
1.898
1.693
28
23.93
ROIC%
24.00
23.13
22.17
19.21
17.31
17.14
19.41
19.63
20.69
17.84
20.77
19.41
19.52
6
29.46
Return on equity%
14.44
13.01
15.66
15.82
18.15
19.65
17.99
16.51
14.80
15.88
22.74
16.51
15.85
42
5.04
Return on assets%
6.65
7.74
10.38
8.13
10.92
11.64
9.61
11.80
12.99
15.30
23.63
11.80
10.65
76
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(3.68%)
(2.84%)
—
24.64
EPS growth%
18.92
15.97
17.99
18.31
17.71
15.04
15.15
17.73
15.55
17.66
24.34
15.55
17.68
10
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(7.16%)
(4.56%)
—
—
FCF per share$
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
6.68%
9.15%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
2.37%
3.49%
—
5.73
Div yield (avg)%
31.48
31.59
32.78
31.67
29.67
28.61
28.91
31.78
34.70
36.30
24.76
31.78
31.63
58
28.95
Payout ratio%
16.71
17.79
15.23
17.02
14.24
11.38
13.90
11.27
9.79
9.71
16.55
11.27
14.07
77
268.1
Shares (diluted)M
472.9
478.8
465.8
477.1
513.3
536.8
566.6
595.9
589.4
689.3
278.7
6.08%
4.47%
52
23.38
Buyback yield%
28.99
29.48
27.86
26.75
26.26
27.37
29.43
29.21
28.32
26.03
23.56
28.32
28.09
62
0.124
D/E ratiox
0.842
0.882
1.025
1.044
1.118
1.301
1.279
1.396
1.401
1.367
1.348
1.367
1.198
21
0.823
Enterprise value$M
1.727
1.640
1.608
1.533
1.641
1.728
2.030
2.337
2.736
3.212
0.833
14.38%
7.48%
45
0.653
LT debt$M
1.323
1.327
1.311
1.294
1.300
1.551
1.677
1.629
1.910
1.988
0.179
8.87%
5.53%
53
Revenue
$1.267M
3.48%
1.00×
Cost of revenue
$0.887M
3.82%
1.03×
Operating expenses
$0.278M
3.07%
0.96×
Property and equipment
18.73%
Spread over hurdle
(8.24%)