1.716
Revenue$M
1.646
1.735
1.828
1.890
1.975
2.031
2.170
2.235
2.327
2.400
1.785
3.98%
4.60%
78
14.82
Revenue growth%
17.44
20.35
20.29
23.04
24.35
26.41
25.81
24.31
26.33
28.31
4.72
26.33
24.33
14
14.17
Gross margin%
4.08
3.82
1.91
3.37
4.75
3.27
1.95
0.40
1.61
1.04
22.00
1.61
2.61
95
3.32
Operating margin%
18.98
17.79
19.46
20.57
20.76
19.47
19.24
20.60
17.81
16.82
13.62
19.24
19.35
62
28.20
Net margin%
12.81
12.55
14.13
12.18
11.75
13.55
16.41
18.62
18.25
19.88
7.22
18.25
13.84
89
7.391
P/E ratio (avg)x
36.47
37.33
40.38
37.68
41.73
39.21
39.22
41.75
41.61
44.74
10.14
41.61
39.80
42
6.492
EV/EBITx
16.32
17.39
16.01
16.05
16.78
18.06
18.01
15.99
16.39
15.65
34.29
16.39
16.35
67
9.11
FCF yield (avg)%
29.64
28.32
28.06
28.94
28.74
31.30
33.55
35.98
34.67
33.38
26.37
33.55
30.47
72
27.03
FCF margin%
6.59
3.62
2.57
5.34
7.79
8.74
5.87
6.53
5.05
2.13
7.56
5.87
5.61
52
1.735
FCF / Net incomex
0.788
0.677
0.659
0.612
0.588
0.562
0.605
0.560
0.595
0.505
1.596
0.562
0.600
30
23.03
ROIC%
13.90
16.14
13.33
11.35
14.11
14.43
16.79
13.89
13.02
11.28
13.08
13.89
13.90
55
5.79
Return on equity%
27.26
24.80
25.44
25.81
28.33
26.87
25.33
25.67
24.86
27.66
25.54
25.67
25.74
64
20.40
Return on assets%
25.25
27.85
25.43
23.22
22.52
21.18
20.57
19.25
17.81
18.20
21.73
19.25
21.85
45
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(2.26%)
(2.79%)
—
24.25
EPS growth%
7.60
8.81
9.72
12.41
11.98
13.57
13.95
13.36
11.20
11.23
7.09
13.36
11.60
45
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(9.44%)
(7.28%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
0.09%
(2.43%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
9.16%
6.82%
—
14.51
Div yield (avg)%
15.53
14.42
14.70
15.98
18.58
18.39
21.01
19.43
18.69
20.99
29.01
19.43
18.49
48
24.77
Payout ratio%
18.95
21.61
21.46
22.84
21.44
23.59
24.68
27.37
25.87
24.77
3.05
24.77
23.22
90
1.094
Shares (diluted)B
1.088
1.026
1.085
1.118
1.080
1.182
1.180
1.152
1.137
1.245
1.091
2.88%
1.75%
61
18.13
Buyback yield%
28.44
27.98
27.21
24.89
27.34
27.76
29.07
27.92
28.26
26.55
29.94
27.92
27.84
49
1.496
D/E ratiox
2.132
2.438
2.678
3.056
2.907
2.770
3.013
3.320
3.193
3.557
0.688
3.193
2.960
31
1.297
Enterprise value$M
2.991
3.183
3.133
2.826
2.992
2.781
2.976
3.113
3.291
3.397
1.958
2.58%
2.33%
25
0.732
LT debt$M
0.447
0.512
0.491
0.508
0.498
0.498
0.501
0.523
0.511
0.491
0.403
(0.30%)
1.84%
83
Revenue
$2.400M
4.60%
1.00×
Cost of revenue
$1.344M
4.67%
1.01×
Operating expenses
$0.408M
4.95%
1.03×
Spread over hurdle
11.04%