0.877
Revenue$M
1.419
1.483
1.533
1.589
1.623
1.679
1.718
1.751
1.746
1.774
0.940
1.79%
2.21%
30
19.13
Revenue growth%
27.06
26.31
27.35
30.16
27.35
24.36
22.06
20.55
18.69
17.52
29.92
20.55
25.34
22
15.37
Gross margin%
10.67
9.49
7.26
6.96
4.61
4.84
7.83
10.48
9.71
12.45
15.98
9.71
8.66
25
17.99
Operating margin%
32.23
32.35
32.01
29.57
32.02
30.41
29.07
26.15
24.92
24.80
3.93
26.15
29.99
91
10.90
Net margin%
13.90
12.98
12.26
10.48
8.32
10.34
9.46
6.71
5.03
5.93
26.71
6.71
9.90
60
12.94
P/E ratio (avg)x
45.48
49.14
53.43
50.11
46.72
51.03
48.17
48.61
50.91
56.10
14.02
50.91
49.63
32
27.27
EV/EBITx
21.05
24.14
28.22
32.34
36.71
38.53
40.73
41.21
44.12
49.88
18.40
41.21
37.62
35
28.85
FCF yield (avg)%
24.07
22.25
24.73
25.95
23.43
22.42
22.22
20.41
21.61
18.66
16.48
21.61
22.34
58
6.34
FCF margin%
30.14
27.76
25.54
23.46
25.06
28.01
26.14
24.64
23.22
23.41
15.70
24.64
25.30
45
0.773
FCF / Net incomex
0.378
0.398
0.396
0.373
0.398
0.431
0.405
0.430
0.400
0.409
0.641
0.409
0.399
31
5.31
ROIC%
19.42
16.67
16.75
17.94
19.02
16.44
16.21
18.57
20.12
22.65
14.54
18.57
18.25
54
8.04
Return on equity%
19.74
17.58
18.23
19.70
21.57
20.12
22.99
20.85
19.01
21.51
27.29
20.85
19.93
48
5.37
Return on assets%
20.42
20.99
18.29
16.05
17.16
18.46
20.28
18.49
17.46
18.05
24.66
18.46
18.38
82
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
2.96%
0.61%
—
20.65
EPS growth%
25.63
26.67
25.21
25.88
23.86
24.40
24.32
25.46
24.03
21.60
5.56
24.32
24.80
77
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(4.99%)
(4.41%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
2.29%
6.13%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
4.68%
4.05%
—
21.05
Div yield (avg)%
22.11
21.18
19.65
21.60
20.76
21.05
20.38
22.92
25.21
24.47
11.52
22.92
21.39
91
23.21
Payout ratio%
8.70
10.49
12.59
14.46
14.42
11.70
12.28
11.38
13.49
14.33
26.72
12.28
12.43
35
1.185
Shares (diluted)B
1.299
1.286
1.407
1.576
1.495
1.425
1.542
1.576
1.624
1.521
1.237
0.34%
2.22%
53
24.88
Buyback yield%
3.02
5.55
3.59
4.08
7.04
9.38
10.40
10.31
11.36
12.12
2.93
10.40
8.21
65
0.919
D/E ratiox
0.388
0.388
0.414
0.455
0.446
0.470
0.441
0.478
0.519
0.563
1.246
0.478
0.450
28
0.827
Enterprise value$M
0.285
0.279
0.318
0.291
0.301
0.332
0.378
0.360
0.402
0.455
0.474
8.63%
4.04%
44
0.511
LT debt$M
1.482
1.464
1.388
1.478
1.644
1.912
1.794
2.006
1.883
1.945
1.800
3.42%
3.03%
13
Revenue
$1.774M
2.21%
1.00×
Cost of revenue
$1.183M
2.11%
0.99×
Operating expenses
$0.258M
2.71%
1.05×
Spread over hurdle
66.29%