0.013
Revenue$M
0.105
0.114
0.121
0.131
0.140
0.152
0.165
0.182
0.194
0.209
0.014
8.41%
7.81%
40
24.95
Revenue growth%
12.51
10.03
11.79
10.23
12.82
10.37
8.71
6.18
5.84
5.34
18.50
6.18
10.13
68
25.08
Gross margin%
10.71
13.67
13.54
14.43
15.95
16.77
15.00
12.28
10.11
10.92
7.25
12.28
13.61
91
6.92
Operating margin%
25.61
26.60
24.04
21.80
20.15
18.23
17.49
16.81
18.28
15.35
5.12
17.49
19.21
11
15.65
Net margin%
28.91
26.37
23.84
24.48
22.06
22.21
23.69
23.06
23.32
24.27
23.02
23.32
23.76
26
37.76
P/E ratio (avg)x
23.31
25.22
26.85
27.19
31.58
33.57
35.19
37.93
37.03
41.61
15.53
37.03
32.57
70
9.695
EV/EBITx
17.48
20.57
21.30
23.57
25.11
25.16
25.97
26.46
28.80
31.22
30.55
26.46
25.13
75
21.20
FCF yield (avg)%
6.68
3.86
3.93
6.81
7.45
4.59
1.60
0.40
1.41
0.40
3.73
1.41
3.89
74
17.16
FCF margin%
30.22
32.98
34.30
35.23
36.28
38.65
39.16
36.47
34.00
34.26
25.54
36.47
34.77
56
0.796
FCF / Net incomex
2.211
2.552
2.784
3.052
3.076
2.951
2.962
2.938
2.839
3.228
0.805
2.951
2.944
56
7.69
ROIC%
9.98
8.84
9.23
9.65
11.61
10.26
7.30
7.56
9.12
7.39
23.40
7.56
9.18
24
20.15
Return on equity%
14.87
17.35
15.09
18.05
20.99
22.53
23.93
25.72
25.87
24.54
20.03
24.54
21.76
26
9.49
Return on assets%
22.26
25.13
24.78
22.55
20.04
17.90
16.02
14.45
14.79
15.23
21.42
15.23
18.97
15
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
5.20%
5.41%
—
17.15
EPS growth%
10.58
12.05
10.64
10.42
9.49
11.79
10.07
8.56
9.21
9.44
16.73
9.44
10.24
25
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
1.96%
(1.20%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
9.11%
7.11%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
2.51%
6.02%
—
18.63
Div yield (avg)%
20.46
18.90
16.40
14.86
15.09
16.72
16.64
14.27
12.94
14.14
18.58
14.27
15.74
33
29.05
Payout ratio%
18.50
16.54
16.95
18.39
21.17
23.79
23.47
24.39
23.24
24.31
13.54
23.79
22.21
86
84.03
Shares (diluted)M
84.04
86.82
90.63
88.35
87.00
95.44
100.7
109.9
98.80
96.72
82.40
2.14%
2.26%
88
25.78
Buyback yield%
20.99
23.57
25.77
27.65
29.06
29.59
27.89
29.82
28.02
29.56
15.70
29.56
27.96
85
0.941
D/E ratiox
1.262
1.278
1.331
1.370
1.372
1.409
1.591
1.611
1.740
1.960
0.698
1.611
1.390
14
0.035
Enterprise value$M
—
—
—
—
—
—
—
—
—
—
0.174
(2.01%)
(0.10%)
55
0.036
LT debt$M
0.173
0.158
0.167
0.178
0.186
0.184
0.189
0.174
0.162
0.159
0.165
(3.11%)
(1.21%)
80
Revenue
$0.209M
7.81%
1.00×
Cost of revenue
$0.102M
7.50%
0.97×
Operating expenses
$0.037M
8.80%
1.10×
Goodwill & intangibles
16.08%