0.231
Revenue$M
1.873
1.924
1.954
2.017
2.042
2.116
2.230
2.283
2.307
0.249
0.287
2.73%
2.90%
18
14.16
Revenue growth%
24.82
23.82
23.68
22.03
22.84
21.78
19.54
17.88
15.20
27.48
29.83
19.54
22.43
46
19.74
Gross margin%
16.23
15.85
13.64
15.84
13.16
14.23
12.01
9.52
8.99
15.67
5.09
12.01
13.93
92
29.34
Operating margin%
22.19
23.42
25.37
25.24
23.25
23.22
21.32
23.65
26.57
4.78
18.32
23.25
23.34
33
23.52
Net margin%
25.40
23.25
22.13
21.63
24.22
26.64
26.55
27.06
24.44
3.86
17.62
26.55
24.92
84
11.79
P/E ratio (avg)x
11.71
10.07
10.77
9.972
10.34
9.464
10.30
10.28
10.42
36.82
25.29
10.30
10.32
66
32.18
EV/EBITx
11.78
11.84
12.50
13.49
13.61
12.28
10.91
10.14
8.662
11.99
16.76
10.91
12.06
50
23.99
FCF yield (avg)%
16.35
19.26
21.90
20.97
20.53
17.57
18.48
18.86
15.88
19.72
23.84
18.48
18.67
80
25.96
FCF margin%
3.57
6.51
7.98
7.10
8.25
6.72
6.38
3.70
2.79
24.78
26.73
6.38
6.44
31
0.279
FCF / Net incomex
1.670
1.771
2.067
2.357
2.450
2.814
2.793
2.926
3.034
1.076
1.696
2.814
2.403
13
5.74
ROIC%
26.74
25.76
26.08
26.93
26.41
27.72
26.31
29.13
30.37
16.21
27.62
27.72
26.84
33
6.28
Return on equity%
36.50
37.55
35.79
36.12
34.39
34.82
35.11
37.11
38.98
23.98
10.04
35.11
35.96
24
16.85
Return on assets%
20.36
20.57
19.34
17.36
17.36
15.68
13.23
12.26
12.24
8.19
6.65
13.23
17.36
31
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
6.41%
5.24%
—
16.66
EPS growth%
9.55
11.61
12.58
12.98
14.76
13.95
16.07
14.24
16.15
12.82
6.79
14.76
13.46
34
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
6.80%
5.88%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
2.83%
2.70%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
6.69%
8.14%
—
3.27
Div yield (avg)%
16.75
14.08
15.99
18.19
15.70
15.78
16.07
17.87
18.31
5.60
8.18
16.07
16.03
70
3.19
Payout ratio%
13.11
13.26
13.07
10.67
9.12
7.55
4.67
4.10
4.50
26.37
21.84
4.67
9.90
14
0.505
Shares (diluted)B
0.900
0.863
0.821
0.856
0.972
0.943
1.040
1.160
1.181
0.514
0.525
6.65%
5.62%
55
18.41
Buyback yield%
21.89
20.94
23.35
20.53
20.15
21.96
19.31
17.97
17.87
21.44
13.13
19.31
20.73
71
1.096
D/E ratiox
1.655
1.677
1.891
1.826
1.750
1.897
2.045
1.942
2.196
0.547
1.746
1.942
1.859
52
1.166
Enterprise value$M
0.157
0.153
0.153
0.149
0.135
0.143
0.127
0.124
0.132
1.152
1.907
(2.36%)
(1.92%)
24
1.477
LT debt$M
2.440
2.620
3.067
3.110
3.242
3.851
4.141
4.977
5.952
0.394
2.110
13.86%
10.13%
23
Revenue
$2.307M
2.90%
1.00×
Cost of revenue
$1.084M
3.05%
1.02×
Operating expenses
$0.468M
2.35%
0.95×
Spread over hurdle
35.12%