1.162
Revenue$M
4.040
4.232
4.352
4.517
4.714
4.886
5.162
5.505
5.729
6.092
1.211
5.26%
4.85%
20
13.01
Revenue growth%
2.39
5.30
4.46
4.39
1.44
0.40
0.40
0.40
0.40
1.25
14.55
0.40
1.34
89
29.40
Gross margin%
0.40
1.44
1.63
0.79
0.72
0.40
3.16
5.04
2.34
3.85
8.13
3.16
1.54
48
6.08
Operating margin%
11.19
10.68
8.75
8.69
7.49
10.32
9.95
12.84
11.75
9.92
23.89
10.32
10.13
32
8.33
Net margin%
8.66
10.81
12.32
14.50
13.39
11.15
10.61
12.44
13.61
13.20
14.86
12.44
12.38
69
16.24
P/E ratio (avg)x
37.84
43.98
44.66
44.47
46.28
46.18
52.60
57.08
66.02
63.54
7.589
57.08
46.23
9
16.30
EV/EBITx
41.91
45.36
40.97
41.39
44.50
39.31
40.87
35.97
34.40
31.10
23.68
35.97
40.92
94
15.33
FCF yield (avg)%
22.92
23.81
26.19
24.65
24.81
23.09
21.88
24.50
24.23
25.59
19.87
24.23
24.37
24
3.36
FCF margin%
14.74
16.52
14.74
15.17
12.59
9.75
6.85
9.39
7.92
7.99
28.81
7.99
11.17
63
1.207
FCF / Net incomex
1.979
1.988
2.004
2.070
2.432
2.815
2.757
2.836
2.805
3.279
1.194
2.815
2.594
31
9.57
ROIC%
7.34
5.60
7.87
6.82
5.82
4.04
3.76
3.73
1.24
3.53
5.65
3.73
4.82
71
29.06
Return on equity%
35.36
34.43
36.93
38.17
36.23
36.66
37.17
37.35
39.06
40.01
28.88
37.35
37.05
10
7.96
Return on assets%
16.81
19.31
21.87
24.38
26.96
28.57
29.34
32.12
33.83
31.65
2.55
31.65
27.77
11
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(3.39%)
(3.59%)
—
24.62
EPS growth%
37.01
36.66
35.12
36.25
37.33
37.13
39.63
41.98
44.50
43.79
26.01
41.98
37.23
51
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
5.25%
4.12%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(3.48%)
(0.69%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.94%)
0.68%
—
28.28
Div yield (avg)%
20.73
19.09
21.53
24.36
25.15
25.54
22.72
24.76
26.96
24.36
13.26
24.76
24.36
44
11.73
Payout ratio%
31.94
29.26
31.12
30.23
28.51
29.09
28.69
30.99
32.60
32.96
19.82
30.99
30.61
16
404.3
Shares (diluted)M
451.8
417.2
409.2
377.5
392.0
344.4
320.2
353.5
357.6
358.4
422.1
(1.78%)
(1.45%)
84
25.99
Buyback yield%
1.52
1.57
2.09
0.40
2.22
0.40
0.40
0.40
0.40
0.40
28.80
0.40
0.40
81
1.542
D/E ratiox
0.288
0.281
0.296
0.299
0.290
0.286
0.315
0.350
0.314
0.279
1.081
0.314
0.293
18
0.319
Enterprise value$M
1.116
1.254
1.270
1.294
1.365
1.560
1.537
1.654
1.556
1.588
0.664
3.07%
3.57%
27
4.175
LT debt$M
6.700
7.626
9.019
10.25
12.36
13.84
14.01
16.57
19.99
23.46
2.557
13.67%
14.25%
82
Revenue
$6.092M
4.85%
1.00×
Cost of revenue
$3.793M
5.12%
1.03×
Operating expenses
$1.141M
4.03%
0.92×
Spread over hurdle
(4.02%)