1.191
Revenue$M
1.586
1.682
1.729
1.816
1.898
2.037
2.161
2.289
2.391
1.250
1.292
5.65%
5.26%
17
20.13
Revenue growth%
22.52
20.06
19.73
21.26
18.63
18.99
18.43
15.93
15.39
21.76
3.72
18.43
19.36
35
7.47
Gross margin%
20.25
22.03
23.20
25.03
25.56
24.24
24.85
22.61
22.42
22.12
4.67
24.24
23.22
61
28.30
Operating margin%
18.50
18.78
20.60
19.82
22.25
19.27
20.89
18.91
20.63
18.33
7.23
20.63
19.54
83
11.82
Net margin%
26.52
23.56
25.85
24.39
21.48
19.69
18.61
16.57
17.25
3.90
16.86
18.61
22.52
89
21.46
P/E ratio (avg)x
41.56
37.43
35.39
32.08
28.86
26.28
27.23
28.35
27.11
19.38
20.29
27.23
30.47
70
20.48
EV/EBITx
39.07
35.63
37.15
37.26
37.67
35.50
30.74
32.49
28.42
30.73
8.748
32.49
35.84
21
23.29
FCF yield (avg)%
28.81
29.36
27.62
29.25
31.95
34.50
32.80
32.17
33.86
15.87
18.51
32.80
30.66
62
22.28
FCF margin%
5.98
6.58
6.36
6.85
7.47
5.62
3.64
5.36
8.23
6.98
15.12
5.62
6.47
44
0.890
FCF / Net incomex
1.368
1.414
1.528
1.473
1.471
1.509
1.676
1.923
1.927
1.579
0.230
1.676
1.491
53
13.75
ROIC%
21.03
18.62
20.52
18.96
16.36
15.12
13.02
12.19
13.41
29.77
23.86
13.41
17.49
81
7.22
Return on equity%
14.14
13.08
14.82
13.69
14.05
12.94
14.50
14.71
13.35
24.23
3.12
14.05
14.10
47
24.62
Return on assets%
18.05
18.05
15.16
14.61
15.58
16.34
18.43
16.55
14.90
4.23
10.76
16.34
16.44
10
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
0.01
6.52%
5.73%
—
23.16
EPS growth%
10.41
10.54
11.33
9.87
10.28
10.44
10.78
11.40
10.11
24.70
11.84
10.44
10.49
76
0.01
Bookvalue per sh$
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
10.18%
11.56%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
0.01
—
0.70%
(3.93%)
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
1.02%
(3.13%)
—
26.54
Div yield (avg)%
24.98
27.36
28.33
29.77
30.86
32.22
31.86
30.64
30.82
5.12
25.41
30.86
30.21
39
3.99
Payout ratio%
2.36
2.38
2.09
4.40
1.90
0.40
2.77
3.26
4.30
24.90
24.66
2.77
2.37
9
126.2
Shares (diluted)M
129.7
117.3
110.9
105.1
113.6
129.1
124.1
128.2
118.0
124.5
124.7
2.34%
(0.55%)
37
14.09
Buyback yield%
9.60
9.37
8.64
6.67
6.02
4.97
5.92
8.84
8.48
23.92
6.49
6.02
8.56
93
0.277
D/E ratiox
1.711
1.892
2.184
2.345
2.319
2.450
2.389
2.507
2.663
0.945
1.600
2.450
2.332
92
0.210
Enterprise value$M
1.686
1.685
1.589
1.586
1.594
1.661
1.546
1.700
1.760
1.187
0.838
2.10%
1.14%
28
0.555
LT debt$M
0.150
0.170
0.193
0.212
0.237
0.245
0.280
0.307
0.340
1.610
1.615
9.92%
9.15%
92
Revenue
$2.391M
5.26%
1.00×
Cost of revenue
$0.934M
5.05%
0.98×
Operating expenses
$0.615M
5.37%
1.01×
Goodwill & intangibles
19.62%
Spread over hurdle
18.26%