0.793
Revenue$M
1.266
1.298
1.329
1.347
1.374
1.376
1.426
1.419
1.447
1.439
0.878
0.93%
1.56%
92
24.20
Revenue growth%
3.23
5.45
6.10
4.14
2.51
1.15
1.13
0.40
3.28
2.53
5.84
1.15
2.88
33
27.65
Gross margin%
30.46
32.63
31.43
31.76
34.57
32.63
29.99
32.41
33.45
35.58
9.51
32.63
32.52
49
19.92
Operating margin%
7.98
7.21
7.86
6.82
5.63
4.74
2.77
0.71
0.71
0.41
3.30
0.71
5.19
13
15.67
Net margin%
12.19
13.05
12.32
14.68
14.13
14.24
17.20
17.08
19.30
21.00
25.03
17.20
14.46
40
23.73
P/E ratio (avg)x
16.99
17.12
17.77
15.61
14.30
15.78
16.07
16.35
15.29
15.77
16.36
15.78
15.93
46
16.03
EV/EBITx
15.70
15.33
14.37
15.79
14.63
13.53
14.91
15.64
14.80
15.39
29.33
14.91
15.12
65
19.99
FCF yield (avg)%
1.32
0.40
0.40
0.40
0.40
0.40
0.40
1.60
4.19
3.80
20.52
1.60
0.40
48
24.49
FCF margin%
24.20
24.88
25.00
25.79
23.44
22.35
20.09
19.42
20.91
18.28
2.62
20.09
22.90
43
0.115
FCF / Net incomex
0.564
0.540
0.516
0.488
0.529
0.567
0.551
0.576
0.637
0.610
1.075
0.576
0.558
12
29.49
ROIC%
29.59
32.31
33.16
31.77
33.43
35.09
34.01
32.86
33.49
31.42
25.03
33.49
33.01
62
5.11
Return on equity%
8.05
8.42
9.52
11.42
11.85
11.27
8.78
9.13
6.59
4.31
23.71
8.78
8.96
44
22.73
Return on assets%
4.49
3.42
5.36
6.49
4.27
2.92
2.23
2.23
4.76
2.87
5.26
2.87
3.84
50
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
2.70%
0.73%
—
19.21
EPS growth%
20.05
19.39
19.30
21.69
21.18
21.87
23.45
25.88
23.30
25.47
10.09
23.45
21.78
87
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
2.26%
(1.80%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
8.27%
6.06%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.22%)
1.45%
—
18.17
Div yield (avg)%
34.76
32.37
34.31
36.52
39.31
40.29
37.32
37.29
35.64
32.98
24.63
37.29
36.08
94
27.29
Payout ratio%
13.52
14.57
16.73
18.71
20.36
21.56
21.68
23.11
20.12
17.47
10.27
21.56
19.42
39
1.050
Shares (diluted)B
1.174
1.258
1.213
1.365
1.534
1.588
1.706
1.739
1.588
1.733
1.021
2.48%
5.14%
18
19.25
Buyback yield%
26.24
26.37
24.06
23.34
21.87
24.02
25.53
23.32
23.52
24.80
21.28
24.02
24.04
30
1.017
D/E ratiox
0.096
0.099
0.101
0.103
0.107
0.101
0.111
0.125
0.115
0.126
1.096
0.115
0.105
89
0.902
Enterprise value$M
0.736
0.804
0.891
0.960
0.912
0.895
0.900
1.014
1.045
1.058
0.322
3.00%
3.26%
84
1.113
LT debt$M
0.089
0.100
0.110
0.110
0.108
0.110
0.106
0.106
0.112
0.112
1.000
0.73%
1.99%
49
Revenue
$1.439M
1.56%
1.00×
Cost of revenue
$0.894M
1.66%
1.01×
Operating expenses
$0.294M
1.42%
0.99×
Spread over hurdle
25.65%