0.856
Revenue$M
0.724
0.750
0.800
0.834
0.877
0.906
0.949
0.997
1.027
1.086
0.902
4.36%
4.67%
18
2.71
Revenue growth%
27.05
29.34
30.46
31.32
32.18
31.31
31.35
30.28
33.24
35.26
11.20
31.35
31.31
70
3.69
Gross margin%
14.24
15.48
16.29
18.91
19.68
16.93
18.11
18.88
21.70
23.32
19.48
18.88
18.49
84
13.15
Operating margin%
17.11
18.08
20.48
21.11
23.68
24.31
26.18
28.91
30.16
31.90
17.06
28.91
23.99
61
10.20
Net margin%
14.26
14.77
15.62
18.30
18.92
16.30
15.90
14.09
12.50
11.69
16.38
14.09
15.20
25
18.34
P/E ratio (avg)x
31.53
30.58
28.76
25.43
22.02
21.37
21.02
21.76
18.88
16.73
19.22
21.02
21.89
83
37.35
EV/EBITx
25.20
27.31
30.28
28.26
25.86
27.28
29.93
32.01
35.10
32.99
13.03
32.01
29.10
62
11.14
FCF yield (avg)%
9.15
6.60
8.46
8.42
5.79
3.97
6.49
6.35
8.52
6.09
2.56
6.35
6.55
82
10.59
FCF margin%
15.05
17.35
17.39
19.05
16.44
18.70
20.32
19.26
16.44
15.48
25.05
18.70
17.37
50
1.143
FCF / Net incomex
0.735
0.808
0.858
0.937
0.979
1.078
1.127
1.135
1.219
1.347
1.018
1.135
1.028
58
14.69
ROIC%
26.35
28.31
28.51
25.77
23.82
23.19
24.34
25.13
26.47
26.85
12.67
25.13
26.06
8
13.88
Return on equity%
19.85
20.44
18.50
16.93
16.90
14.68
17.58
15.49
16.50
15.50
8.51
15.50
16.91
88
19.81
Return on assets%
25.91
25.77
24.51
25.94
25.04
22.85
22.67
24.65
26.53
25.42
27.20
24.65
25.23
61
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
5.39%
2.87%
—
10.52
EPS growth%
10.64
7.96
9.53
8.64
11.23
10.38
8.04
7.80
10.16
7.69
21.18
8.04
9.08
65
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(4.10%)
(1.64%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
1.71%
1.26%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
2.97%
1.39%
—
22.39
Div yield (avg)%
26.35
28.49
28.93
27.08
26.34
28.70
30.79
33.56
32.76
34.79
20.31
32.76
28.82
91
3.75
Payout ratio%
27.29
24.72
24.66
27.03
27.41
26.50
23.81
24.26
24.46
26.47
29.52
24.46
25.60
34
513.7
Shares (diluted)M
466.7
478.7
529.2
585.8
649.9
575.8
524.5
551.5
532.2
502.0
506.6
(5.03%)
0.39%
35
29.63
Buyback yield%
24.56
24.35
25.39
25.15
25.32
22.52
24.64
21.84
23.32
25.53
15.74
23.32
24.60
88
1.556
D/E ratiox
0.363
0.339
0.348
0.324
0.322
0.350
0.402
0.410
0.385
0.364
0.698
0.385
0.357
57
0.909
Enterprise value$M
1.268
1.286
1.321
1.454
1.621
1.496
1.687
1.759
1.652
1.894
0.443
3.15%
4.81%
73
0.993
LT debt$M
1.440
1.386
1.361
1.569
1.833
1.867
1.858
1.949
2.091
2.110
0.716
2.86%
5.31%
52
Revenue
$1.086M
4.67%
1.00×
Cost of revenue
$0.456M
4.60%
0.99×
Operating expenses
$0.258M
4.84%
1.02×
Goodwill & intangibles
17.59%
Cash and investments
16.71%
Return on capital
160.82%
Spread over hurdle
148.69%