1.311
Revenue$M
1.161
1.238
1.323
1.411
1.485
1.613
1.729
1.855
1.989
1.458
1.417
7.11%
6.63%
47
7.94
Revenue growth%
30.17
27.83
29.87
32.75
32.16
29.55
32.14
29.34
28.52
17.48
3.58
29.55
30.02
93
6.09
Gross margin%
18.43
19.10
17.46
19.11
16.74
14.35
13.29
12.65
14.86
6.64
8.16
14.35
17.10
75
24.73
Operating margin%
28.94
28.49
27.12
26.84
26.29
25.59
26.04
24.59
23.11
13.50
26.55
25.59
26.35
54
29.46
Net margin%
27.70
26.55
26.00
26.50
23.78
22.16
19.41
17.92
18.45
4.83
7.85
19.41
24.89
40
16.95
P/E ratio (avg)x
25.41
26.52
27.55
27.45
29.81
35.62
35.80
43.03
46.56
27.55
7.523
35.80
28.68
80
13.83
EV/EBITx
23.30
24.58
24.51
26.91
24.00
21.59
21.32
22.55
21.83
30.79
20.03
21.83
23.65
21
13.96
FCF yield (avg)%
6.56
8.51
11.40
8.67
5.72
8.13
5.14
4.48
2.24
29.26
27.10
5.14
6.74
89
3.25
FCF margin%
26.71
28.25
25.94
27.95
28.66
29.81
29.15
29.90
31.57
9.86
20.56
29.81
28.45
85
0.749
FCF / Net incomex
2.752
3.177
3.722
3.922
4.402
4.377
4.748
4.709
5.543
1.616
0.930
4.709
4.150
13
23.44
ROIC%
31.13
29.20
30.78
33.49
34.22
31.69
30.04
29.77
28.32
6.40
7.88
30.04
30.76
50
9.43
Return on equity%
1.12
3.36
2.50
0.40
1.74
4.57
5.08
4.29
4.39
20.47
24.36
4.39
2.93
15
9.00
Return on assets%
36.77
34.42
33.56
32.31
34.01
32.79
31.66
32.01
32.96
26.21
22.17
32.79
33.26
71
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
9.70%
5.28%
—
22.09
EPS growth%
25.60
25.68
25.96
25.80
25.83
23.25
25.04
24.82
23.34
24.85
5.79
24.82
25.37
70
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
0.12%
3.14%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
5.91%
10.59%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
4.51%
3.14%
—
21.63
Div yield (avg)%
18.36
20.86
20.87
18.16
20.91
18.28
18.58
20.40
18.85
8.54
13.87
18.85
19.33
31
23.13
Payout ratio%
4.21
1.42
4.12
2.40
2.77
2.70
4.56
5.16
4.75
15.54
18.61
4.56
4.16
63
7.205
Shares (diluted)B
5.883
5.503
5.212
5.567
5.750
5.395
4.770
4.745
4.431
7.441
7.470
(4.46%)
(4.30%)
7
4.55
Buyback yield%
7.59
10.47
11.89
9.16
11.72
12.22
12.67
12.98
15.33
27.67
13.75
12.67
11.80
49
0.275
D/E ratiox
0.238
0.244
0.280
0.293
0.292
0.313
0.378
0.369
0.368
1.678
0.414
0.368
0.292
72
0.975
Enterprise value$M
2.361
2.478
2.530
2.685
2.650
3.058
3.388
3.751
3.765
1.795
0.488
6.99%
5.50%
22
1.118
LT debt$M
0.806
0.765
0.699
0.643
0.625
0.670
0.727
0.639
0.677
0.473
1.024
1.03%
(2.94%)
68
Revenue
$1.989M
6.63%
1.00×
Cost of revenue
$1.169M
6.85%
1.02×
Operating expenses
$0.447M
5.99%
0.94×
Goodwill & intangibles
15.94%
Spread over hurdle
(3.61%)