0.049
Revenue$M
0.114
0.114
0.114
0.118
0.122
0.124
0.128
0.130
0.131
0.135
0.052
2.10%
1.97%
62
22.68
Revenue growth%
24.79
27.63
29.32
26.80
26.36
23.86
23.81
25.82
24.68
24.16
9.75
24.16
25.31
46
9.24
Gross margin%
12.64
14.33
13.61
11.96
11.85
11.17
13.11
10.81
13.58
14.84
12.69
13.11
12.88
75
4.22
Operating margin%
27.51
25.14
25.95
27.70
29.70
29.91
30.59
28.69
28.39
26.53
17.12
28.69
28.05
71
3.65
Net margin%
23.11
22.26
21.48
21.47
24.18
23.14
23.95
25.10
24.38
23.21
8.59
23.95
23.18
34
30.08
P/E ratio (avg)x
7.723
8.905
8.655
8.426
8.082
8.024
7.941
9.174
9.854
9.702
34.68
9.174
8.541
35
15.72
EV/EBITx
37.93
43.36
49.30
59.47
70.83
77.20
91.73
92.43
104.1
103.4
21.25
92.43
74.02
58
2.82
FCF yield (avg)%
6.98
6.49
3.73
4.70
6.98
5.73
7.83
9.99
10.58
9.73
7.99
9.73
6.98
77
7.15
FCF margin%
17.43
16.80
17.61
15.23
18.14
19.23
17.86
19.19
17.06
14.13
15.21
17.86
17.52
6
1.023
FCF / Net incomex
1.308
1.276
1.298
1.217
1.252
1.295
1.203
1.351
1.224
1.376
1.356
1.295
1.285
83
28.60
ROIC%
27.54
26.33
27.96
25.52
25.91
25.11
27.14
25.21
26.44
28.81
17.19
26.44
26.39
40
3.11
Return on equity%
31.33
31.99
29.49
30.63
29.66
32.32
34.81
32.17
33.97
34.72
26.96
33.97
32.08
24
7.08
Return on assets%
26.65
26.82
28.65
28.92
29.23
31.65
33.72
35.24
32.24
30.21
25.66
32.24
29.72
85
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(6.20%)
(5.03%)
—
16.41
EPS growth%
10.36
12.59
13.48
11.71
12.32
12.73
10.57
10.94
9.34
11.91
11.22
10.94
11.81
76
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
9.39%
9.97%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
3.30%
5.50%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
3.70%
5.89%
—
4.53
Div yield (avg)%
18.47
20.02
21.60
19.16
19.08
20.69
19.37
18.35
18.96
18.59
11.85
18.96
19.12
65
29.73
Payout ratio%
13.71
11.28
11.92
11.89
14.42
15.03
13.33
10.99
8.28
5.87
11.11
10.99
11.91
21
112.3
Shares (diluted)M
90.57
85.93
74.92
77.50
72.36
77.21
74.11
76.92
85.13
80.82
111.7
2.24%
(1.51%)
46
15.63
Buyback yield%
4.63
5.17
6.84
6.40
8.62
7.08
8.60
10.85
10.50
12.38
10.20
10.50
7.84
95
0.159
D/E ratiox
0.780
0.732
0.722
0.668
0.673
0.643
0.674
0.636
0.643
0.633
1.197
0.643
0.670
58
0.140
Enterprise value$M
0.094
0.104
0.105
0.108
0.115
0.122
0.142
0.154
0.147
0.157
0.014
6.52%
6.18%
21
0.105
LT debt$M
0.162
0.171
0.182
0.202
0.195
0.210
0.212
0.236
0.263
0.249
0.052
5.04%
3.66%
92
Revenue
$0.135M
1.97%
1.00×
Cost of revenue
$0.054M
1.83%
0.99×
Operating expenses
$0.034M
2.51%
1.05×
Return on capital
265.08%
Spread over hurdle
253.65%