2.107
Revenue$M
1.579
1.706
1.848
2.051
2.266
2.452
2.647
2.848
3.076
3.409
2.306
8.51%
8.87%
12
24.93
Revenue growth%
18.66
16.44
17.88
19.68
18.14
18.69
17.48
15.47
16.41
18.88
18.52
17.48
18.01
89
27.33
Gross margin%
1.25
0.40
0.56
1.34
0.40
0.40
0.47
3.04
5.34
6.48
17.72
3.04
0.91
61
29.18
Operating margin%
22.99
24.45
23.63
25.54
27.44
25.72
27.74
29.86
32.59
31.40
17.89
29.86
26.58
87
19.12
Net margin%
33.81
36.40
37.08
38.17
37.21
37.81
40.41
37.80
37.37
35.50
13.50
37.80
37.29
89
15.77
P/E ratio (avg)x
59.94
65.90
68.82
75.74
80.09
76.12
76.88
85.30
86.51
89.85
23.01
85.30
76.50
50
6.314
EV/EBITx
30.62
29.30
29.45
30.22
34.56
37.37
35.40
36.13
38.02
41.87
12.78
37.37
34.98
88
4.33
FCF yield (avg)%
26.34
26.03
24.38
24.23
25.85
25.79
23.35
21.10
20.31
20.96
29.22
21.10
24.30
38
23.60
FCF margin%
18.70
17.31
18.95
19.73
17.84
20.15
21.28
22.16
22.10
19.60
19.35
21.28
19.67
50
0.766
FCF / Net incomex
0.174
0.191
0.207
0.244
0.265
0.268
0.284
0.293
0.283
0.320
1.568
0.284
0.266
59
13.15
ROIC%
13.31
15.28
17.97
15.54
16.76
14.56
13.25
15.31
17.01
15.86
28.07
15.31
15.42
57
26.10
Return on equity%
20.39
19.49
20.05
19.01
20.13
18.59
20.15
22.24
23.58
23.63
24.35
22.24
20.14
42
19.35
Return on assets%
33.97
35.30
33.62
32.27
32.70
30.20
32.57
30.78
31.73
32.98
10.00
31.73
32.64
19
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
6.94%
4.61%
—
9.23
EPS growth%
28.95
30.41
29.76
31.75
29.24
27.46
29.11
29.02
27.41
26.55
4.64
27.46
29.07
81
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
3.35%
(0.19%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
1.82%
0.48%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
3.92%
7.96%
—
28.72
Div yield (avg)%
25.44
25.75
27.45
30.36
28.98
26.32
26.30
27.11
29.98
27.87
8.57
27.11
27.28
36
5.69
Payout ratio%
7.88
6.58
9.08
6.37
7.55
7.00
6.71
9.19
6.32
4.98
5.67
6.71
6.86
24
0.637
Shares (diluted)B
0.777
0.773
0.794
0.763
0.858
0.819
0.831
0.967
1.109
1.065
0.612
4.42%
3.80%
68
12.02
Buyback yield%
24.80
26.51
26.11
26.98
25.03
27.70
27.09
29.88
32.64
34.45
16.29
29.88
27.03
56
0.277
D/E ratiox
1.232
1.301
1.390
1.557
1.464
1.504
1.596
1.603
1.637
1.510
0.775
1.596
1.507
13
3.626
Enterprise value$M
2.844
2.955
3.184
3.670
3.757
4.095
4.826
5.408
6.213
6.499
3.293
11.58%
8.18%
36
0.934
LT debt$M
4.698
5.349
5.356
5.434
6.158
6.859
7.204
7.080
7.649
7.449
3.173
3.88%
4.39%
50
Revenue
$3.409M
8.87%
1.00×
Cost of revenue
$1.645M
8.85%
1.00×
Operating expenses
$0.742M
9.26%
1.04×
Spread over hurdle
(2.23%)