1.511
Revenue$M
7.748
7.830
7.998
8.082
8.211
8.059
8.254
8.241
8.317
8.396
1.632
0.45%
0.93%
74
14.89
Revenue growth%
0.40
0.40
0.40
2.05
2.83
4.63
2.06
0.40
2.05
0.93
9.48
2.05
1.49
22
15.16
Gross margin%
13.38
14.22
12.81
11.94
14.05
16.41
16.70
19.14
17.20
14.31
21.17
16.70
14.26
74
4.89
Operating margin%
20.15
17.42
18.63
17.26
14.69
13.11
12.97
13.51
15.94
14.86
29.39
13.51
15.40
35
4.66
Net margin%
29.55
28.67
27.38
27.17
30.09
32.68
33.16
34.40
34.33
37.12
26.72
34.33
31.39
93
19.61
P/E ratio (avg)x
32.93
35.59
34.50
33.07
31.19
35.57
37.48
36.70
36.13
40.83
9.708
36.70
35.58
82
26.24
EV/EBITx
12.43
13.34
14.82
13.95
13.38
13.86
12.63
12.70
13.64
14.06
20.01
13.64
13.51
48
13.98
FCF yield (avg)%
27.91
30.05
29.55
29.90
28.21
29.39
26.93
27.47
29.09
26.69
25.41
27.47
28.65
40
29.62
FCF margin%
27.90
25.53
23.78
21.06
23.71
26.13
26.36
26.34
29.08
29.71
15.77
26.36
26.23
40
0.279
FCF / Net incomex
0.877
0.913
1.105
1.335
1.609
1.644
1.767
1.761
1.745
2.082
1.497
1.761
1.626
19
13.17
ROIC%
19.36
21.69
22.85
23.45
25.07
23.05
24.20
26.13
24.80
25.53
22.98
24.80
23.82
77
12.36
Return on equity%
17.18
18.45
16.49
15.71
18.25
17.45
15.82
18.79
17.32
19.56
28.45
17.45
17.38
44
2.72
Return on assets%
6.20
5.26
4.25
5.98
3.00
3.59
1.07
0.40
2.15
4.14
24.42
2.15
3.87
66
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
4.90%
6.57%
—
18.78
EPS growth%
29.73
26.96
28.70
31.24
31.79
32.71
34.75
34.02
32.01
34.70
10.40
34.02
31.90
29
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.10%
6.15%
—
0.01
FCF per share$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
1.91%
6.41%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.68%)
2.39%
—
8.91
Div yield (avg)%
11.89
12.29
14.75
16.29
15.36
13.70
14.09
13.01
13.62
10.97
9.72
13.62
13.66
77
29.50
Payout ratio%
14.96
15.16
17.64
15.02
12.37
9.93
8.33
6.94
5.03
5.09
7.81
6.94
11.15
26
0.850
Shares (diluted)B
0.887
0.869
0.842
0.871
0.843
0.929
1.046
1.084
1.153
1.124
0.822
5.94%
2.75%
22
7.56
Buyback yield%
19.95
22.80
23.26
25.32
24.12
25.89
24.03
21.17
21.82
20.16
6.33
21.82
23.03
71
1.229
D/E ratiox
0.439
0.429
0.485
0.560
0.634
0.635
0.721
0.757
0.811
0.899
1.082
0.757
0.635
62
4.388
Enterprise value$M
2.904
2.610
2.646
2.618
2.784
2.380
2.422
2.250
2.042
1.991
2.824
(6.49%)
(3.96%)
91
4.240
LT debt$M
1.823
1.827
1.635
1.729
1.761
1.694
1.632
1.644
1.524
1.392
1.345
(4.60%)
(3.01%)
43
Revenue
$8.396M
0.93%
1.00×
Cost of revenue
$5.741M
0.80%
0.99×
Operating expenses
$1.293M
1.17%
1.02×
Goodwill & intangibles
14.60%
Spread over hurdle
(4.41%)