0.275
Revenue$M
0.291
0.303
0.316
0.317
0.323
0.327
0.335
0.346
0.350
0.359
0.296
2.12%
2.26%
64
21.93
Revenue growth%
19.44
21.92
24.90
24.40
24.64
21.89
20.83
19.53
20.74
18.72
17.67
20.74
21.36
56
13.69
Gross margin%
24.96
23.62
25.93
25.43
27.47
29.60
27.44
28.11
30.55
31.58
5.24
29.60
27.45
10
20.45
Operating margin%
15.32
13.60
14.15
13.19
12.91
12.29
12.75
13.07
10.62
9.08
20.17
12.29
12.99
54
26.18
Net margin%
28.84
28.87
30.55
32.41
34.02
35.91
37.79
37.90
38.02
38.94
6.37
37.90
34.97
12
8.774
P/E ratio (avg)x
22.77
22.86
24.83
26.28
26.55
28.80
31.67
30.86
30.92
33.89
35.94
30.92
27.68
67
16.25
EV/EBITx
46.44
46.67
53.08
54.71
50.72
55.17
52.70
54.82
54.00
52.52
23.14
54.00
52.89
8
28.64
FCF yield (avg)%
23.36
24.24
26.23
27.37
25.54
24.69
25.98
28.28
31.11
30.39
7.67
28.28
26.11
63
13.38
FCF margin%
21.35
18.73
20.51
23.50
21.33
20.03
21.97
19.39
18.97
18.63
24.22
19.39
20.27
77
0.782
FCF / Net incomex
1.696
1.659
1.763
1.515
1.538
1.349
1.445
1.522
1.583
1.697
0.619
1.522
1.561
89
12.08
ROIC%
16.40
18.25
15.51
13.28
14.47
14.80
13.87
11.24
8.84
9.51
28.48
11.24
14.17
59
24.70
Return on equity%
24.46
25.07
27.46
29.22
28.33
28.63
28.58
26.99
28.41
27.11
3.45
28.41
27.89
94
28.94
Return on assets%
15.67
12.94
13.42
14.44
14.18
13.67
13.12
11.07
11.90
14.40
12.95
13.12
13.55
26
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
6.70%
6.64%
—
24.80
EPS growth%
15.29
15.70
13.39
11.93
11.63
12.26
12.59
13.73
12.37
11.49
18.75
12.37
12.48
89
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
0.17%
0.67%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(1.80%)
(2.05%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
7.72%
3.53%
—
8.02
Div yield (avg)%
12.82
13.59
15.81
15.39
16.83
14.17
15.64
13.21
14.94
17.69
25.32
14.94
15.17
26
13.90
Payout ratio%
8.16
8.79
8.56
8.03
8.14
7.38
8.75
8.66
6.08
8.09
29.68
8.09
8.15
36
108.7
Shares (diluted)M
155.8
185.4
209.4
236.5
231.6
273.5
306.8
323.3
355.8
342.6
110.9
8.15%
8.14%
59
11.41
Buyback yield%
25.31
25.61
26.01
23.29
20.37
22.57
20.92
20.72
18.24
19.57
16.25
20.72
21.75
17
1.536
D/E ratiox
0.366
0.435
0.514
0.579
0.618
0.676
0.697
0.788
0.773
0.830
1.213
0.773
0.647
46
0.032
Enterprise value$M
0.286
0.254
0.259
0.271
0.241
0.223
0.206
0.193
0.189
0.192
0.215
(4.46%)
(3.52%)
93
0.071
LT debt$M
0.048
0.048
0.051
0.056
0.059
0.067
0.073
0.077
0.079
0.085
0.166
7.74%
6.21%
31
Revenue
$0.359M
2.26%
1.00×
Cost of revenue
$0.207M
2.16%
0.99×
Operating expenses
$0.086M
2.32%
1.01×
Goodwill & intangibles
18.05%
Spread over hurdle
32.05%