0.330
Revenue$M
7.730
7.826
8.044
7.909
8.142
8.182
8.147
8.279
8.294
8.171
0.369
0.07%
0.57%
45
4.18
Revenue growth%
8.52
6.40
6.99
9.15
11.75
9.25
7.58
5.85
7.35
9.47
11.46
7.58
8.05
60
17.35
Gross margin%
19.96
20.11
18.70
18.65
21.43
22.82
25.42
25.53
24.73
22.22
22.72
24.73
21.83
63
13.34
Operating margin%
7.84
6.99
9.01
6.40
8.47
5.90
8.69
9.26
11.30
13.68
19.31
9.26
8.58
94
19.54
Net margin%
30.11
31.28
29.37
32.32
30.37
32.67
30.56
32.60
35.15
37.17
23.25
32.67
31.80
73
10.66
P/E ratio (avg)x
8.669
8.079
8.657
8.566
8.821
7.786
8.460
7.577
7.598
6.838
36.76
7.598
8.270
77
6.839
EV/EBITx
27.40
28.49
32.42
34.04
39.60
40.98
48.07
50.35
57.28
58.53
34.35
50.35
40.29
32
15.69
FCF yield (avg)%
23.44
21.49
19.51
18.42
18.79
18.59
16.11
16.89
17.27
18.59
18.27
17.27
18.59
94
7.00
FCF margin%
24.30
23.32
25.30
25.61
24.69
22.29
20.88
23.04
25.74
25.74
24.35
23.04
24.50
60
1.219
FCF / Net incomex
2.501
2.708
2.819
2.823
2.765
2.817
3.018
3.551
4.085
4.639
0.663
3.551
2.821
94
22.25
ROIC%
23.93
23.36
23.84
24.91
27.09
27.03
25.88
24.80
23.89
24.34
24.97
24.80
24.57
23
17.98
Return on equity%
24.51
25.30
24.03
22.97
22.80
24.76
24.98
23.38
23.27
21.77
20.58
23.38
23.71
47
27.32
Return on assets%
8.84
9.95
11.73
14.04
11.20
10.46
13.28
13.76
12.45
10.06
5.09
12.45
11.46
33
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(1.74%)
(2.03%)
—
11.45
EPS growth%
25.58
26.52
26.16
26.79
28.84
26.22
27.11
26.74
26.13
25.54
16.07
26.22
26.37
92
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
2.68%
0.96%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(3.73%)
(4.00%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
5.25%
4.76%
—
18.85
Div yield (avg)%
20.12
20.28
21.31
19.67
19.48
18.75
19.14
21.37
20.05
19.06
10.26
19.14
19.86
52
7.79
Payout ratio%
22.21
21.24
23.66
23.17
21.91
20.01
19.92
18.52
20.62
19.58
18.87
19.92
20.93
46
1.360
Shares (diluted)B
1.792
1.814
1.873
1.985
1.910
2.024
2.272
2.322
2.345
2.332
1.345
4.07%
3.26%
73
11.83
Buyback yield%
23.69
26.59
26.82
24.63
24.05
22.94
19.97
20.91
20.91
20.64
22.06
20.91
23.32
51
0.139
D/E ratiox
1.309
1.276
1.202
1.253
1.304
1.458
1.447
1.341
1.519
1.743
1.042
1.458
1.325
84
4.038
Enterprise value$M
7.301
7.347
7.329
8.118
7.941
8.160
9.519
9.613
9.902
9.783
5.631
4.26%
3.61%
70
6.305
LT debt$M
7.053
7.792
7.171
7.039
7.224
7.391
7.226
7.072
8.073
8.415
6.294
3.10%
1.94%
25
Revenue
$8.171M
0.57%
1.00×
Cost of revenue
$5.705M
0.54%
1.00×
Operating expenses
$1.662M
(0.23%)
0.92×
Goodwill & intangibles
18.12%
Spread over hurdle
(1.84%)