0.305
Revenue$M
0.379
0.394
0.406
0.414
0.422
0.441
0.456
0.475
0.494
0.494
0.328
3.22%
3.07%
8
12.49
Revenue growth%
8.05
9.32
8.00
8.45
10.09
7.62
10.03
9.66
8.86
7.35
21.80
8.86
8.65
37
12.91
Gross margin%
25.74
26.89
26.42
28.26
26.07
27.59
28.95
27.71
26.96
24.40
16.96
27.59
26.93
7
26.95
Operating margin%
24.29
25.23
27.26
24.58
23.37
25.87
24.22
27.02
26.37
23.40
22.56
25.87
24.91
70
28.14
Net margin%
4.02
1.54
4.18
5.99
6.99
6.72
9.29
8.15
10.76
11.41
11.08
9.29
6.85
78
20.79
P/E ratio (avg)x
33.48
35.31
33.64
36.47
35.91
37.11
38.45
38.03
37.61
38.61
34.32
38.03
36.79
85
18.28
EV/EBITx
13.03
12.15
12.26
12.08
12.66
13.78
15.71
15.96
16.80
19.00
23.81
15.96
13.41
10
11.18
FCF yield (avg)%
13.26
13.66
10.74
10.38
7.44
8.28
6.47
7.39
10.37
9.26
20.07
8.28
9.81
49
9.90
FCF margin%
18.89
17.92
17.51
14.53
16.04
15.76
17.70
17.08
18.07
16.66
10.32
17.08
17.29
37
0.174
FCF / Net incomex
3.348
3.728
3.904
4.046
4.474
4.979
5.415
6.211
6.827
7.262
1.381
6.211
4.726
42
28.25
ROIC%
30.79
33.03
32.48
33.26
32.63
35.19
35.43
34.19
36.57
33.86
24.72
35.19
33.56
70
11.79
Return on equity%
25.96
23.32
24.80
25.30
24.47
21.55
24.01
21.35
22.62
21.07
9.09
21.55
23.67
53
4.99
Return on assets%
28.91
30.59
29.70
29.39
32.27
30.06
32.46
34.30
36.52
37.68
4.59
34.30
31.43
44
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
7.93%
11.08%
—
18.68
EPS growth%
6.56
3.85
5.13
6.42
9.41
10.20
8.68
7.41
8.60
10.91
11.42
8.68
8.00
80
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
4.23%
3.18%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(2.70%)
(1.10%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.63%)
(3.00%)
—
25.64
Div yield (avg)%
17.57
19.26
17.46
17.28
15.47
12.55
13.28
15.34
17.02
19.42
19.45
15.34
17.15
68
6.03
Payout ratio%
17.30
19.30
20.78
20.44
20.47
21.01
20.98
21.37
24.13
23.39
27.34
21.37
20.88
10
1.685
Shares (diluted)B
1.914
1.813
1.926
1.966
1.869
1.997
2.297
2.365
2.440
2.700
1.759
7.63%
4.05%
71
9.69
Buyback yield%
20.59
21.51
19.44
18.05
18.94
19.56
16.76
15.62
17.91
17.48
19.38
17.48
18.49
77
0.143
D/E ratiox
2.198
2.346
2.473
2.425
2.694
3.022
3.300
3.760
3.953
3.984
0.817
3.760
2.858
57
0.165
Enterprise value$M
0.122
0.119
0.108
0.107
0.118
0.110
0.118
0.123
0.110
0.115
0.022
(0.57%)
(0.44%)
13
0.301
LT debt$M
0.562
0.651
0.644
0.754
0.819
0.818
0.824
0.946
0.962
1.068
0.426
5.45%
7.65%
23
Revenue
$0.494M
3.07%
1.00×
Cost of revenue
$0.279M
2.75%
0.97×
Operating expenses
$0.125M
3.66%
1.06×
Goodwill & intangibles
16.50%