0.784
Revenue$M
0.662
0.654
0.648
0.653
0.664
0.658
0.669
0.682
0.694
0.699
0.860
1.05%
0.51%
56
9.33
Revenue growth%
2.36
3.33
1.06
2.25
0.88
3.86
5.68
4.72
4.53
7.05
2.95
4.72
3.60
69
14.29
Gross margin%
19.10
19.93
18.20
17.27
18.91
16.95
19.68
17.60
16.15
16.10
21.66
16.95
17.90
77
6.03
Operating margin%
5.37
3.13
4.52
2.63
4.29
5.93
8.88
10.68
11.39
10.85
10.48
10.68
5.65
76
13.64
Net margin%
20.47
18.31
15.56
15.35
13.49
15.47
15.29
14.32
13.65
15.52
3.96
15.29
15.41
76
32.74
P/E ratio (avg)x
52.22
50.19
48.65
55.34
53.94
60.39
60.35
57.44
65.90
73.49
8.207
60.39
56.39
19
32.12
EV/EBITx
36.48
37.49
40.29
41.08
42.72
43.41
40.75
39.11
39.36
38.16
8.039
39.36
39.82
19
18.00
FCF yield (avg)%
16.96
16.84
18.62
19.19
17.47
17.59
17.27
18.86
16.98
18.58
15.64
17.59
17.53
56
18.68
FCF margin%
6.31
4.36
4.07
1.61
0.40
1.02
0.40
0.40
0.40
1.96
21.51
0.40
1.31
69
1.444
FCF / Net incomex
0.869
0.982
1.109
1.224
1.212
1.401
1.383
1.481
1.668
1.960
1.109
1.481
1.303
64
25.57
ROIC%
25.77
26.07
26.24
26.06
28.03
25.04
24.54
24.42
26.03
25.26
25.29
25.04
25.90
91
17.91
Return on equity%
24.54
25.50
27.80
27.04
25.35
23.23
25.44
26.30
27.32
28.78
28.09
26.30
25.90
39
19.24
Return on assets%
25.64
24.32
26.12
23.70
25.95
24.84
24.32
23.20
23.22
23.68
10.23
23.68
24.32
87
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
5.05%
6.00%
—
13.73
EPS growth%
21.98
19.34
18.64
21.40
19.69
17.04
18.51
20.45
22.93
23.41
10.95
20.45
20.07
70
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(4.03%)
(2.43%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(0.36%)
1.36%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(6.09%)
(3.80%)
—
7.97
Div yield (avg)%
25.78
27.74
27.07
26.94
25.65
26.70
25.05
27.02
28.31
30.77
27.97
27.02
26.98
93
14.25
Payout ratio%
21.22
18.50
20.15
18.77
17.71
18.44
18.76
20.01
19.71
21.61
28.25
19.71
19.24
37
3.699
Shares (diluted)B
3.184
3.242
3.586
3.705
3.213
2.849
2.921
2.867
3.073
3.006
3.650
(1.32%)
(0.41%)
40
18.47
Buyback yield%
6.96
5.79
8.73
10.55
11.29
11.96
9.26
10.23
11.79
14.44
13.73
11.79
10.39
86
0.267
D/E ratiox
2.226
2.158
2.379
2.447
2.644
3.072
3.504
4.080
4.696
5.428
1.293
4.080
2.858
86
0.147
Enterprise value$M
0.932
0.907
1.036
1.082
1.122
1.159
1.360
1.433
1.569
1.896
0.070
11.07%
8.12%
35
0.672
LT debt$M
0.381
0.349
0.376
0.358
0.374
0.373
0.343
0.370
0.377
0.361
0.150
(0.74%)
(0.22%)
22
Revenue
$0.699M
0.51%
1.00×
Cost of revenue
$0.340M
0.26%
0.98×
Operating expenses
$0.167M
1.20%
1.07×
Goodwill & intangibles
18.12%
Spread over hurdle
32.28%