0.232
Revenue$M
1.202
1.267
1.354
1.451
1.526
1.615
1.663
1.778
1.856
1.982
0.251
5.38%
5.71%
41
5.79
Revenue growth%
8.73
7.25
4.29
7.14
9.37
7.32
10.04
7.12
5.03
7.88
5.21
7.32
7.29
78
5.83
Gross margin%
17.57
17.09
19.55
20.75
18.27
20.41
19.48
22.01
19.09
16.27
10.94
19.48
19.29
92
9.28
Operating margin%
18.60
20.93
23.31
24.71
26.41
23.85
23.96
24.37
26.33
24.65
22.77
24.37
24.16
15
14.49
Net margin%
7.12
4.21
4.24
2.28
4.06
4.14
4.14
2.84
1.90
0.40
4.81
2.84
4.10
66
37.93
P/E ratio (avg)x
20.72
23.12
21.48
23.41
26.82
27.04
30.44
34.43
36.72
36.96
26.69
34.43
26.93
8
22.33
EV/EBITx
9.650
10.19
10.88
11.21
11.29
10.48
9.891
10.27
10.33
10.04
9.735
10.27
10.30
74
23.50
FCF yield (avg)%
19.70
19.78
18.02
19.05
17.47
15.53
13.44
11.51
12.80
14.77
20.91
13.44
16.50
15
15.98
FCF margin%
5.74
3.91
5.95
5.24
6.77
7.31
5.57
7.42
10.08
8.95
2.41
7.42
6.36
35
1.448
FCF / Net incomex
1.047
1.117
1.277
1.472
1.617
1.523
1.427
1.595
1.676
1.927
0.495
1.595
1.498
18
16.14
ROIC%
24.31
23.83
23.62
22.40
24.82
24.63
25.55
25.71
27.77
27.10
2.07
25.71
24.73
63
19.29
Return on equity%
23.90
25.13
26.12
26.33
23.37
26.34
24.89
24.84
26.31
27.08
26.59
26.31
25.63
79
15.30
Return on assets%
22.49
22.44
19.74
18.25
20.53
18.94
18.79
18.38
17.01
17.51
28.36
18.38
18.87
85
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(1.43%)
(2.76%)
—
25.70
EPS growth%
13.59
12.95
12.35
15.05
12.76
13.73
10.81
8.10
8.98
7.68
23.08
8.98
12.55
87
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.44%)
(0.47%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
7.72%
8.72%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.32%)
0.10%
—
10.57
Div yield (avg)%
23.54
22.08
19.82
18.96
20.47
19.72
17.87
16.90
17.01
16.79
14.77
17.01
19.34
72
25.60
Payout ratio%
28.04
26.27
25.60
26.42
26.83
25.50
25.01
25.88
27.56
28.02
6.89
25.88
26.35
31
1.195
Shares (diluted)B
1.557
1.761
1.925
2.072
2.029
2.181
2.488
2.450
2.504
2.454
1.197
3.87%
4.60%
45
17.10
Buyback yield%
30.39
29.38
27.92
29.10
29.51
28.04
27.01
27.11
25.16
23.17
3.61
27.01
27.98
36
0.981
D/E ratiox
0.929
0.791
0.672
0.676
0.635
0.558
0.527
0.454
0.475
0.479
0.209
0.479
0.597
23
2.368
Enterprise value$M
0.828
0.827
0.851
0.879
0.969
1.044
1.171
1.224
1.291
1.476
0.153
8.78%
6.86%
43
0.198
LT debt$M
1.944
1.799
1.688
1.464
1.449
1.258
1.274
1.211
1.234
1.098
1.585
(5.39%)
(5.98%)
56
Revenue
$1.982M
5.71%
1.00×
Cost of revenue
$1.388M
5.71%
1.00×
Operating expenses
$0.310M
6.96%
1.12×
Property and equipment
17.90%
Spread over hurdle
(3.80%)