0.243
Revenue$M
0.549
0.558
0.575
0.584
0.592
0.605
0.614
0.630
0.640
0.675
0.261
2.66%
2.61%
49
10.95
Revenue growth%
0.40
1.28
0.60
0.69
0.40
0.40
1.55
4.42
4.13
3.67
25.15
3.67
0.98
30
7.52
Gross margin%
5.07
3.60
3.84
5.89
8.68
9.77
11.11
12.47
11.78
14.29
10.23
11.78
9.22
35
22.62
Operating margin%
28.47
26.21
28.52
26.88
29.79
29.87
31.60
31.51
32.20
33.31
20.20
31.60
29.83
28
6.52
Net margin%
24.33
23.27
24.27
24.55
27.42
25.28
26.87
28.30
25.46
25.73
6.18
25.73
25.37
32
21.15
P/E ratio (avg)x
12.20
13.92
15.12
17.55
18.57
19.01
22.72
22.70
24.56
26.19
25.35
22.72
18.79
40
6.518
EV/EBITx
35.85
39.97
43.49
46.68
44.04
45.41
46.16
48.81
50.30
47.79
32.39
47.79
45.79
91
9.93
FCF yield (avg)%
25.26
22.84
21.29
19.79
20.97
23.82
26.07
27.35
29.28
30.66
9.41
27.35
24.54
58
11.88
FCF margin%
5.30
8.06
5.84
7.59
7.66
10.58
13.03
10.75
11.79
12.28
15.35
11.79
9.32
35
1.123
FCF / Net incomex
2.494
2.755
2.730
2.725
3.066
3.398
3.495
3.764
4.272
4.577
1.214
3.764
3.232
60
3.15
ROIC%
22.05
22.04
24.85
25.23
23.53
24.08
24.79
25.64
27.72
28.34
7.30
25.64
24.82
54
14.18
Return on equity%
25.53
27.84
30.33
29.83
32.07
33.44
35.03
33.84
36.12
35.20
2.46
35.03
32.76
79
19.97
Return on assets%
25.58
25.12
22.70
22.00
21.40
18.91
17.24
18.38
19.64
22.28
11.07
18.91
21.70
65
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
3.83%
8.10%
—
6.77
EPS growth%
17.66
16.00
15.01
16.19
14.01
13.78
15.50
18.49
20.62
23.18
9.17
18.49
16.10
49
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
0.39%
1.04%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(3.10%)
(0.34%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.13%)
(1.36%)
—
4.54
Div yield (avg)%
21.39
18.68
16.43
16.69
17.05
14.19
14.51
12.32
9.52
12.23
14.42
12.32
15.47
75
29.17
Payout ratio%
16.15
18.29
15.90
14.22
13.66
15.32
17.01
17.55
19.93
21.50
25.42
17.55
16.58
15
0.673
Shares (diluted)B
1.251
1.257
1.476
1.785
1.940
1.923
2.086
2.297
2.283
2.721
0.694
7.00%
9.12%
64
19.66
Buyback yield%
3.38
1.26
0.40
0.65
0.50
3.12
2.30
0.40
1.22
0.40
14.40
1.22
0.94
82
1.577
D/E ratiox
0.446
0.414
0.399
0.380
0.422
0.406
0.373
0.392
0.405
0.399
0.396
0.399
0.402
9
0.204
Enterprise value$M
0.320
0.366
0.339
0.371
0.383
0.354
0.368
0.401
0.450
0.426
0.134
2.15%
3.92%
52
0.432
LT debt$M
0.611
0.646
0.738
0.745
0.788
0.910
1.090
1.176
1.198
1.369
0.141
11.68%
10.06%
71
Revenue
$0.675M
2.61%
1.00×
Cost of revenue
$0.334M
2.25%
0.97×
Operating expenses
$0.111M
2.68%
1.01×
Spread over hurdle
64.97%