0.441
Revenue$M
1.179
1.182
1.188
1.211
1.247
1.275
1.301
1.352
1.373
1.423
0.455
2.68%
2.26%
19
21.67
Revenue growth%
8.77
6.67
4.58
2.41
1.37
0.40
0.40
1.19
2.49
3.37
6.06
1.19
2.45
36
19.11
Gross margin%
9.18
6.41
5.73
4.89
4.44
4.39
5.14
7.62
6.53
5.90
26.64
5.90
5.82
6
16.98
Operating margin%
26.43
29.13
28.19
26.59
27.98
30.40
33.25
30.46
27.46
29.57
2.47
30.40
28.66
63
23.96
Net margin%
12.83
15.10
12.16
12.14
13.47
11.95
12.34
12.13
10.59
12.04
19.71
12.04
12.15
49
30.16
P/E ratio (avg)x
20.22
20.25
20.47
23.76
28.62
33.27
35.84
41.88
47.75
48.69
32.30
41.88
30.94
67
7.538
EV/EBITx
25.37
27.45
28.70
31.39
31.57
36.53
40.37
45.07
46.07
55.68
26.24
45.07
34.05
93
17.19
FCF yield (avg)%
25.46
26.00
24.92
22.35
19.44
17.04
18.79
18.19
15.28
17.67
3.70
17.67
19.11
43
12.57
FCF margin%
24.04
25.51
23.65
22.76
22.61
22.55
22.78
23.97
21.26
20.33
29.40
22.55
22.77
77
1.269
FCF / Net incomex
0.392
0.410
0.453
0.517
0.579
0.651
0.606
0.695
0.644
0.628
0.588
0.644
0.592
58
13.50
ROIC%
9.37
7.97
5.79
4.37
3.41
1.07
0.40
2.25
4.39
3.32
16.92
2.25
3.89
39
9.55
Return on equity%
29.63
30.22
32.49
34.79
36.47
36.98
34.96
34.11
31.82
31.71
10.12
34.11
33.30
43
20.28
Return on assets%
20.24
22.52
22.38
22.33
21.82
19.16
21.40
20.21
17.36
19.97
20.19
19.97
20.82
47
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
3.90%
4.40%
—
13.66
EPS growth%
0.40
3.18
5.48
8.17
9.47
8.51
10.68
12.28
10.75
9.48
18.60
10.68
8.99
6
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
9.43%
11.16%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
10.66%
8.89%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
0.24%
0.06%
—
18.85
Div yield (avg)%
22.95
21.68
23.63
25.67
28.42
26.81
27.84
29.37
26.93
24.74
9.72
26.93
26.24
58
14.70
Payout ratio%
0.40
3.22
2.02
4.30
5.27
7.96
6.57
5.73
5.13
2.18
14.94
5.73
4.72
47
1.198
Shares (diluted)B
1.959
2.053
2.172
2.086
2.422
2.510
2.798
3.194
3.406
4.034
1.179
10.75%
8.87%
23
22.65
Buyback yield%
7.37
5.13
5.49
8.03
10.82
9.92
8.27
5.46
7.16
6.81
27.69
7.16
7.27
14
0.691
D/E ratiox
1.191
1.278
1.455
1.394
1.641
1.719
1.916
2.241
2.609
2.585
0.143
2.241
1.680
15
1.846
Enterprise value$M
1.602
1.557
1.666
1.564
1.511
1.437
1.424
1.339
1.299
1.390
0.090
(1.66%)
(0.76%)
81
0.676
LT debt$M
1.426
1.309
1.194
1.133
1.139
1.019
1.112
1.101
1.026
0.929
1.859
(4.00%)
(3.46%)
77
Revenue
$1.423M
2.26%
1.00×
Cost of revenue
$0.730M
2.18%
0.99×
Operating expenses
$0.200M
2.16%
0.99×
Cash and investments
15.71%
Spread over hurdle
20.27%