2.574
Revenue$M
4.206
4.417
4.704
4.884
5.147
5.431
5.772
6.045
6.296
6.773
2.693
5.65%
5.38%
59
28.10
Revenue growth%
27.89
25.12
26.64
28.82
31.59
31.57
29.86
29.28
31.09
30.39
14.26
30.39
29.57
25
14.28
Gross margin%
3.10
5.57
5.57
4.19
1.64
1.45
3.04
4.08
5.83
6.11
18.05
4.08
4.13
52
27.33
Operating margin%
7.27
4.76
2.01
1.06
1.06
2.75
4.40
5.54
6.70
6.98
21.25
5.54
4.58
9
25.41
Net margin%
12.07
10.24
10.13
12.04
9.80
9.94
11.17
13.01
14.55
16.21
11.17
13.01
11.61
11
15.84
P/E ratio (avg)x
33.37
35.85
37.15
41.06
47.56
52.47
53.31
62.55
62.30
74.69
20.84
62.30
50.02
18
32.88
EV/EBITx
47.57
48.33
55.70
62.09
61.08
59.83
64.43
68.54
68.48
80.43
18.85
68.48
61.59
6
26.04
FCF yield (avg)%
4.58
2.93
5.00
7.18
6.70
8.72
6.55
4.16
6.07
6.82
25.16
6.55
6.31
8
27.71
FCF margin%
2.58
1.83
0.74
1.77
3.07
4.33
4.17
6.34
4.61
6.33
29.10
4.61
3.62
72
0.166
FCF / Net incomex
2.207
2.456
2.658
2.938
3.463
3.337
3.523
4.124
4.739
4.835
1.507
4.124
3.400
63
8.73
ROIC%
10.00
12.80
12.73
11.07
11.35
9.68
9.45
10.10
10.70
13.60
4.74
10.10
10.88
79
21.57
Return on equity%
21.37
19.00
16.84
18.59
18.64
20.95
21.74
23.31
21.49
20.89
12.94
21.49
20.92
71
29.26
Return on assets%
4.77
7.13
8.36
6.48
8.12
5.35
6.10
5.10
5.31
5.96
22.16
5.35
6.03
84
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.82%
1.61%
—
5.10
EPS growth%
18.61
18.50
20.37
21.79
24.44
27.13
25.96
26.02
28.59
27.80
25.01
27.13
25.20
45
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.91%
3.80%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
6.70%
6.28%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.85%
6.69%
—
19.41
Div yield (avg)%
16.68
14.16
14.82
14.85
14.74
16.08
13.23
11.53
10.94
8.27
3.51
11.53
14.45
65
2.86
Payout ratio%
20.99
22.90
21.42
23.26
21.28
23.93
22.22
19.58
22.26
22.90
7.79
22.26
22.24
52
265.0
Shares (diluted)M
442.8
508.2
534.8
548.9
648.2
669.7
710.4
748.5
854.5
951.3
257.8
7.98%
9.09%
45
13.78
Buyback yield%
26.94
24.07
22.10
22.63
22.58
19.83
18.16
18.70
19.08
19.05
7.82
19.05
20.97
60
0.954
D/E ratiox
1.084
1.047
1.176
1.119
1.055
0.965
1.061
1.088
1.198
1.175
0.956
1.088
1.086
20
4.856
Enterprise value$M
8.841
8.443
9.813
9.578
10.21
11.32
11.76
12.71
14.26
14.04
2.485
6.57%
4.52%
68
2.135
LT debt$M
6.689
7.531
7.444
8.786
10.08
11.13
12.69
14.14
15.35
16.06
5.635
9.76%
10.66%
90
Revenue
$6.773M
5.38%
1.00×
Cost of revenue
$4.741M
5.38%
1.00×
Operating expenses
$1.261M
4.86%
0.95×
Spread over hurdle
(7.97%)