—
Revenue$M
—
0.010
0.011
0.012
0.013
0.013
0.014
0.016
0.017
0.017
—
6.70%
7.06%
46
28.48
Revenue growth%
11.70
14.30
12.94
12.12
10.26
9.23
8.98
6.68
8.25
7.80
18.34
8.25
9.75
37
17.12
Gross margin%
24.72
22.49
24.58
24.98
25.80
25.03
24.62
23.37
23.67
21.85
28.79
23.67
24.60
52
27.82
Operating margin%
22.88
23.69
25.07
27.41
29.45
27.21
26.00
24.84
24.34
22.12
17.57
24.84
24.95
13
16.43
Net margin%
36.81
37.03
38.92
41.60
41.24
39.34
37.18
36.50
37.07
34.30
13.98
37.07
37.13
45
19.13
P/E ratio (avg)x
22.02
21.04
20.89
20.46
22.50
23.64
25.53
27.14
27.68
26.02
31.81
26.02
23.07
42
11.76
EV/EBITx
9.290
9.661
10.58
11.69
12.72
13.02
12.80
12.93
12.58
14.05
7.539
12.93
12.65
15
7.69
FCF yield (avg)%
23.98
26.65
23.73
23.76
21.45
21.75
20.86
19.61
19.81
21.32
24.83
20.86
21.60
23
7.57
FCF margin%
10.34
11.66
9.98
8.67
7.48
5.99
8.34
6.54
8.99
10.73
12.58
8.34
8.83
50
0.360
FCF / Net incomex
1.546
1.377
1.480
1.494
1.556
1.650
1.490
1.438
1.511
1.409
0.994
1.490
1.492
56
23.98
ROIC%
3.77
5.66
4.02
3.00
3.69
6.14
7.61
8.38
6.43
8.76
29.04
7.61
5.90
29
16.26
Return on equity%
26.53
24.44
25.00
25.51
23.22
25.52
23.81
23.73
23.03
21.60
22.73
23.73
24.12
38
27.72
Return on assets%
0.40
0.40
0.40
0.40
0.40
2.78
5.66
7.57
4.59
5.42
18.04
5.42
1.59
33
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
10.94%
6.81%
—
7.70
EPS growth%
19.89
18.86
16.13
13.23
14.74
17.42
15.94
13.43
13.71
12.29
6.35
13.71
15.34
87
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
7.78%
7.26%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
11.32%
4.29%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
9.59%
10.74%
—
11.45
Div yield (avg)%
19.05
20.22
21.93
23.81
22.02
19.22
16.30
17.52
16.79
14.29
11.73
16.79
19.13
31
10.24
Payout ratio%
15.84
14.96
15.77
15.22
18.16
17.20
14.34
12.91
14.57
16.00
26.39
14.57
15.49
60
22.08
Shares (diluted)M
39.35
47.07
51.67
61.43
66.22
76.09
80.65
82.93
82.62
93.95
21.77
7.25%
9.72%
79
15.61
Buyback yield%
26.20
27.06
26.16
28.61
25.98
28.96
26.67
28.62
27.84
25.56
27.82
27.84
26.87
82
1.240
D/E ratiox
0.177
0.197
0.208
0.216
0.245
0.252
0.276
0.326
0.343
0.382
1.718
0.326
0.249
17
—
Enterprise value$M
0.021
0.022
0.024
0.025
0.024
0.027
0.029
0.028
0.029
0.031
0.015
5.41%
3.33%
66
0.014
LT debt$M
—
—
—
—
—
—
—
—
—
—
0.014
(2.74%)
0.79%
75
Revenue
$0.017M
7.06%
1.00×
Cost of revenue
$0.011M
7.06%
1.00×
Operating expenses
—
6.89%
0.98×
Goodwill & intangibles
21.60%
Property and equipment
15.27%
Spread over hurdle
(1.32%)