1.439
Revenue$M
1.451
1.482
1.481
1.506
1.554
1.546
1.539
1.593
1.598
1.622
1.611
0.86%
1.03%
65
15.73
Revenue growth%
30.51
28.50
30.03
29.80
28.44
28.08
29.75
27.10
28.81
28.42
5.19
28.42
28.65
57
11.96
Gross margin%
29.31
26.89
24.61
23.26
20.91
18.36
17.73
20.29
18.34
17.91
4.21
18.34
20.60
46
12.75
Operating margin%
19.98
18.67
17.07
17.09
14.14
15.57
16.78
15.63
15.42
13.62
28.61
15.57
16.20
74
14.52
Net margin%
17.53
18.33
15.52
14.96
15.13
14.01
16.58
14.29
15.34
12.91
22.18
14.29
15.24
35
33.45
P/E ratio (avg)x
22.29
24.68
24.26
24.18
22.15
23.23
22.40
22.77
24.09
24.56
30.58
23.23
23.66
46
8.012
EV/EBITx
14.55
15.46
16.55
16.38
18.67
20.45
20.56
23.43
26.45
27.51
34.83
23.43
19.56
18
27.63
FCF yield (avg)%
22.10
20.38
19.46
17.40
15.34
18.18
16.28
17.98
19.32
22.03
19.72
18.18
18.75
9
5.12
FCF margin%
32.42
31.53
31.18
31.78
32.89
32.92
32.14
33.44
33.20
33.32
25.80
33.20
32.66
84
0.339
FCF / Net incomex
1.343
1.378
1.356
1.306
1.436
1.366
1.308
1.268
1.292
1.239
0.614
1.292
1.325
89
13.50
ROIC%
24.04
22.33
19.59
18.64
20.99
18.26
17.00
18.14
18.63
17.09
27.66
18.14
18.64
49
10.74
Return on equity%
21.71
20.25
22.92
22.11
23.78
21.09
19.62
16.95
18.43
18.65
23.77
18.65
20.67
15
6.07
Return on assets%
17.26
14.67
13.88
11.67
9.27
7.09
5.40
7.45
7.01
6.91
26.19
7.01
8.36
28
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(0.84%)
(2.50%)
—
2.99
EPS growth%
21.61
23.21
23.14
21.24
21.18
19.78
19.52
22.25
23.45
20.48
7.83
20.48
21.43
91
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.94%)
0.46%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
0.29%
1.56%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
12.08%
11.35%
—
20.81
Div yield (avg)%
4.51
1.81
0.40
2.60
3.39
6.23
6.98
5.52
4.02
6.16
24.08
6.16
4.26
67
6.96
Payout ratio%
5.55
4.16
1.53
0.91
2.58
2.14
4.91
2.64
0.40
0.62
9.59
2.14
2.36
94
1.528
Shares (diluted)B
2.093
2.126
2.288
2.167
2.306
2.405
2.631
2.496
2.293
2.561
1.553
2.12%
2.98%
75
24.01
Buyback yield%
11.52
9.86
10.91
9.89
8.87
7.13
10.11
13.06
15.79
13.33
29.46
13.06
10.51
46
0.858
D/E ratiox
1.277
1.292
1.361
1.376
1.330
1.180
1.090
1.105
1.130
1.012
1.620
1.105
1.228
94
0.628
Enterprise value$M
1.982
2.028
2.076
2.405
2.586
2.734
3.071
3.680
3.827
4.088
0.157
9.60%
8.53%
67
1.542
LT debt$M
0.316
0.333
0.295
0.299
0.317
0.349
0.321
0.334
0.352
0.353
0.962
2.13%
1.84%
86
Revenue
$1.622M
1.03%
1.00×
Cost of revenue
$1.027M
0.95%
0.99×
Operating expenses
$0.406M
1.25%
1.02×
Goodwill & intangibles
15.32%
Spread over hurdle
(8.12%)