0.630
Revenue$M
1.660
1.671
1.695
1.680
1.709
1.741
1.741
1.705
1.704
1.675
0.690
(0.40%)
0.36%
18
3.06
Revenue growth%
19.03
19.46
18.18
18.66
18.34
18.28
20.71
19.78
20.09
19.94
17.45
19.94
19.24
7
10.46
Gross margin%
11.65
9.10
11.23
9.42
10.88
12.88
11.71
9.25
9.77
12.62
12.03
11.71
11.06
57
7.20
Operating margin%
29.48
30.97
28.63
31.32
32.45
34.02
33.82
35.95
36.00
33.37
11.27
34.02
32.91
48
16.88
Net margin%
9.95
12.17
10.62
11.11
12.45
10.04
8.05
8.82
10.87
13.03
10.08
10.04
10.75
59
20.57
P/E ratio (avg)x
29.99
32.09
31.41
27.55
24.41
22.09
23.28
23.38
24.27
25.08
27.82
23.38
24.74
27
19.64
EV/EBITx
40.30
39.81
45.86
46.87
46.12
44.38
42.13
46.51
45.04
52.21
18.84
45.04
45.45
11
18.55
FCF yield (avg)%
26.57
24.85
25.79
27.86
25.68
25.66
26.83
24.37
24.59
22.39
29.55
24.59
25.67
17
12.74
FCF margin%
8.03
10.62
8.27
5.76
3.92
4.19
3.98
0.99
3.41
2.85
8.68
3.41
4.09
79
0.264
FCF / Net incomex
0.345
0.352
0.338
0.332
0.357
0.333
0.371
0.397
0.377
0.374
0.341
0.374
0.355
94
18.30
ROIC%
10.95
8.92
7.25
9.85
11.69
13.79
12.99
15.19
17.06
19.41
6.48
15.19
12.34
71
13.02
Return on equity%
3.53
3.41
2.25
4.41
3.95
5.05
7.92
9.51
12.04
12.20
18.33
9.51
4.73
55
11.32
Return on assets%
13.69
10.97
10.29
9.52
9.71
10.47
7.86
9.44
9.02
9.31
16.55
9.31
9.62
62
0.01
EPS$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
6.36%
7.41%
—
20.71
EPS growth%
32.13
33.12
33.45
30.96
33.28
33.73
36.26
34.35
31.63
33.04
22.66
33.73
33.20
9
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.25%
0.47%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
(2.58%)
(2.40%)
—
0.01
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
4.34%
4.35%
—
16.74
Div yield (avg)%
15.31
17.78
18.30
19.85
21.82
24.03
26.30
28.14
29.48
31.88
18.12
28.14
22.93
53
27.81
Payout ratio%
13.63
13.58
14.28
17.13
18.27
17.70
17.30
14.71
12.63
11.25
27.28
14.71
14.50
92
62.01
Shares (diluted)M
101.6
105.9
124.7
142.6
143.5
141.6
156.1
170.8
203.3
199.5
61.13
6.81%
7.92%
17
24.01
Buyback yield%
25.49
26.53
27.52
25.72
25.94
28.81
26.68
29.39
32.00
34.01
27.22
29.39
27.10
34
1.470
D/E ratiox
0.683
0.677
0.734
0.780
0.881
1.010
1.153
1.253
1.200
1.120
0.408
1.153
0.946
48
1.045
Enterprise value$M
0.430
0.479
0.474
0.529
0.586
0.658
0.698
0.736
0.695
0.801
1.211
6.47%
7.88%
9
0.443
LT debt$M
1.135
1.252
1.116
1.176
1.150
1.261
1.363
1.291
1.279
1.262
0.758
1.88%
(0.03%)
8
Revenue
$1.675M
0.36%
1.00×
Cost of revenue
$1.173M
0.36%
1.00×
Operating expenses
$0.371M
0.16%
0.98×
Spread over hurdle
(3.87%)