0.972
Revenue$M
0.506
0.537
0.581
0.639
0.700
0.766
0.847
0.915
0.980
1.073
1.078
8.91%
8.52%
38
2.77
Revenue growth%
24.88
23.23
24.98
23.92
25.49
23.09
25.54
23.73
23.86
24.95
7.16
23.86
24.40
78
10.96
Gross margin%
16.36
15.73
17.73
17.14
17.77
16.72
15.47
17.13
14.19
11.46
17.16
15.47
16.54
70
29.87
Operating margin%
19.61
20.19
20.76
19.99
20.19
19.72
16.86
14.76
16.05
14.81
17.73
16.05
19.66
8
8.80
Net margin%
16.44
14.89
16.98
14.75
17.61
15.35
13.31
12.19
10.85
8.01
27.55
12.19
14.82
81
17.83
P/E ratio (avg)x
34.24
38.17
38.15
37.21
42.53
41.11
42.45
43.52
44.46
44.64
35.09
43.52
41.78
16
20.59
EV/EBITx
35.32
35.87
30.80
32.76
33.49
34.58
37.73
36.27
32.18
32.21
18.82
34.58
34.03
43
11.69
FCF yield (avg)%
14.58
14.72
17.55
20.07
18.05
18.17
15.44
13.85
14.62
14.51
7.26
14.62
15.08
66
12.55
FCF margin%
13.26
11.79
12.26
11.67
10.58
9.40
7.00
9.54
8.48
6.49
28.26
8.48
10.06
91
0.860
FCF / Net incomex
2.080
2.015
2.197
2.531
2.553
3.014
3.031
3.213
3.694
3.724
0.281
3.213
2.783
37
2.19
ROIC%
31.03
29.47
31.71
30.25
28.04
27.85
27.56
24.91
22.25
24.60
24.93
24.91
27.94
66
2.69
Return on equity%
12.73
15.49
17.32
16.20
14.33
12.19
10.53
13.01
10.47
12.78
15.44
12.19
12.89
35
24.85
Return on assets%
22.28
23.92
22.00
24.40
26.19
28.37
30.74
30.12
32.55
34.05
23.93
30.74
27.28
18
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
3.54%
2.15%
—
6.57
EPS growth%
31.45
31.44
31.86
34.67
35.17
33.19
35.03
34.72
32.01
32.01
20.35
33.19
32.60
51
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
6.69%
8.07%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
4.10%
2.26%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
6.18%
2.88%
—
27.24
Div yield (avg)%
25.82
28.53
30.73
29.51
31.80
30.85
31.95
30.11
33.05
30.48
4.45
30.85
30.60
84
7.82
Payout ratio%
12.98
14.44
13.80
13.30
13.38
14.46
14.53
15.05
12.83
12.41
23.21
14.46
13.59
72
860.7
Shares (diluted)M
716.3
658.5
610.3
581.9
544.2
570.3
561.8
528.2
496.3
445.8
836.2
(3.91%)
(3.86%)
27
18.92
Buyback yield%
14.53
16.61
14.01
12.56
10.68
12.87
15.58
12.88
14.93
16.88
4.05
14.93
14.27
44
0.885
D/E ratiox
2.033
2.315
2.711
2.791
2.968
3.476
3.452
3.837
4.208
4.821
0.905
3.837
3.210
18
0.423
Enterprise value$M
1.345
1.394
1.508
1.669
1.686
1.721
1.872
1.946
2.122
2.494
0.817
8.15%
7.92%
59
0.615
LT debt$M
0.875
0.911
0.790
0.833
0.918
0.932
0.966
0.871
0.926
0.949
0.118
0.67%
0.83%
5
Revenue
$1.073M
8.52%
1.00×
Cost of revenue
$0.631M
8.79%
1.02×
Operating expenses
$0.214M
8.09%
0.96×
Goodwill & intangibles
13.70%
Spread over hurdle
(0.01%)