0.611
Revenue$M
3.808
3.904
3.964
4.030
4.151
4.210
4.258
4.304
4.496
4.678
0.664
2.42%
2.51%
78
2.76
Revenue growth%
4.41
3.14
1.62
3.25
1.19
3.57
4.31
6.26
8.78
9.60
2.67
6.26
3.94
47
4.52
Gross margin%
2.39
5.27
8.25
7.36
5.16
4.90
3.65
5.27
4.31
5.73
4.98
4.90
5.21
63
17.02
Operating margin%
18.90
18.65
19.31
20.05
21.49
23.96
23.55
23.49
20.97
21.44
19.84
23.49
21.21
43
11.99
Net margin%
28.67
28.25
30.20
31.39
30.77
31.59
30.57
30.04
29.40
28.12
7.90
30.04
30.12
74
6.578
P/E ratio (avg)x
51.32
51.13
54.53
53.02
51.29
51.47
50.72
49.07
47.81
55.26
32.75
50.72
51.31
80
29.37
EV/EBITx
47.28
51.20
58.66
65.89
75.10
77.96
94.12
112.6
122.2
141.9
17.71
112.6
76.53
78
20.11
FCF yield (avg)%
16.94
17.32
19.30
20.31
17.32
16.08
14.00
12.96
11.52
9.81
19.63
12.96
16.51
70
29.00
FCF margin%
22.45
21.65
24.06
23.22
22.21
25.18
26.20
25.98
25.46
24.74
7.54
25.46
24.40
12
0.431
FCF / Net incomex
2.000
1.902
1.957
1.864
1.753
1.702
1.946
1.986
2.295
2.107
0.303
1.986
1.952
58
7.44
ROIC%
20.85
21.22
18.91
21.36
19.45
18.59
15.91
18.81
21.18
22.17
7.81
18.81
20.15
79
10.33
Return on equity%
22.48
24.55
22.53
19.80
20.37
20.06
17.71
19.02
19.68
18.20
7.62
19.02
19.93
82
7.82
Return on assets%
7.78
7.33
7.19
7.94
9.75
12.02
13.21
16.00
15.01
14.02
21.42
14.02
10.89
76
0.01
EPS$
—
—
—
—
—
—
—
—
—
—
0.01
4.20%
1.92%
—
15.21
EPS growth%
28.38
31.01
32.97
33.31
34.23
36.48
37.72
37.58
40.29
42.09
10.40
37.72
35.36
31
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
0.01
0.01
0.01
8.66%
10.29%
—
—
FCF per share$
—
—
—
—
—
—
—
0.01
0.01
0.01
—
11.55%
8.89%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
4.35%
(2.64%)
—
11.95
Div yield (avg)%
21.50
23.87
25.67
22.77
20.33
18.67
19.76
22.17
21.93
24.19
25.64
21.93
22.05
78
28.79
Payout ratio%
1.75
2.30
0.40
0.40
0.40
1.00
3.75
2.06
4.25
3.67
15.80
3.67
1.91
53
506.9
Shares (diluted)M
458.5
508.6
507.4
564.5
523.7
471.9
518.4
579.2
542.9
559.6
482.6
1.33%
1.65%
38
23.02
Buyback yield%
9.90
8.36
5.58
7.91
7.45
6.71
4.57
5.25
2.45
3.51
3.71
4.57
6.14
16
1.048
D/E ratiox
1.677
1.654
1.866
1.824
2.170
2.247
2.457
2.412
2.667
2.818
1.436
2.457
2.208
45
1.386
Enterprise value$M
5.718
5.832
6.899
8.058
9.322
10.91
11.55
11.19
11.51
12.87
2.097
6.66%
8.68%
8
3.505
LT debt$M
1.747
1.671
1.747
1.679
1.718
1.771
1.916
1.909
1.997
1.804
0.371
0.98%
1.06%
26
Revenue
$4.678M
2.51%
1.00×
Cost of revenue
$2.801M
2.61%
1.01×
Operating expenses
$0.754M
2.42%
0.99×
Goodwill & intangibles
17.13%
Spread over hurdle
59.97%