0.018
Revenue$M
0.078
0.080
0.081
0.084
0.085
0.087
0.089
0.092
0.096
0.096
0.019
2.45%
2.39%
84
16.14
Revenue growth%
26.72
24.53
22.42
20.20
17.46
14.60
16.87
17.53
18.83
18.08
27.00
17.53
18.46
19
19.95
Gross margin%
22.55
21.49
21.78
19.78
20.70
20.16
22.86
24.58
23.71
22.31
22.76
22.86
22.04
43
3.25
Operating margin%
11.27
11.55
14.48
13.25
11.53
10.85
11.59
12.36
14.24
15.79
25.74
12.36
11.97
37
23.58
Net margin%
27.95
30.92
28.75
30.65
32.10
33.39
34.17
35.95
38.51
38.85
27.99
35.95
32.74
83
10.03
P/E ratio (avg)x
22.92
22.99
19.89
18.48
17.77
15.77
15.35
13.77
11.98
12.44
25.84
13.77
16.77
11
11.08
EV/EBITx
11.35
11.66
12.40
14.04
16.18
18.74
20.33
21.58
21.96
25.29
26.44
21.58
17.46
81
2.10
FCF yield (avg)%
25.51
27.21
26.39
24.31
21.35
19.03
16.29
15.71
14.64
14.83
3.66
15.71
20.19
6
6.31
FCF margin%
22.25
23.81
22.86
20.18
22.24
21.96
19.04
19.01
21.29
21.61
19.53
21.29
21.78
94
0.348
FCF / Net incomex
1.063
1.177
1.215
1.315
1.183
1.223
1.365
1.531
1.395
1.277
1.634
1.365
1.250
80
15.95
ROIC%
32.37
33.86
32.81
34.72
32.20
31.50
34.35
34.02
36.28
36.14
11.48
34.35
33.94
51
3.28
Return on equity%
23.25
26.02
26.84
25.12
27.57
25.99
26.72
23.91
26.14
28.25
22.24
26.14
26.08
47
25.00
Return on assets%
17.36
16.89
15.44
12.45
13.62
12.33
13.58
16.40
17.96
14.97
29.49
14.97
15.20
70
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
1.27%
1.16%
—
5.09
EPS growth%
22.24
19.69
17.88
17.61
15.33
15.12
17.91
18.89
16.97
16.78
9.00
16.97
17.74
20
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
4.24%
3.47%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(1.67%)
2.20%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.54%)
2.79%
—
4.89
Div yield (avg)%
22.23
22.20
23.29
24.43
22.24
19.39
17.77
17.01
18.92
18.73
17.58
18.73
20.79
12
20.72
Payout ratio%
5.76
5.33
2.72
1.37
2.18
2.69
3.51
5.97
4.87
2.13
24.96
3.51
3.11
10
25.12
Shares (diluted)M
20.81
21.11
19.27
20.49
18.83
17.56
18.53
18.03
19.88
18.89
25.27
0.07%
(1.58%)
70
26.59
Buyback yield%
23.05
21.14
21.84
24.72
22.42
23.46
24.27
23.23
21.06
23.99
29.40
23.46
23.14
41
1.072
D/E ratiox
0.360
0.321
0.326
0.302
0.289
0.284
0.306
0.327
0.340
0.299
1.637
0.306
0.313
19
0.053
Enterprise value$M
0.123
0.116
0.129
0.133
0.148
0.147
0.163
0.156
0.173
0.174
—
3.22%
4.61%
19
0.042
LT debt$M
0.093
0.090
0.104
0.114
0.112
0.107
0.126
0.127
0.144
0.168
0.042
8.44%
7.74%
27
Revenue
$0.096M
2.39%
1.00×
Cost of revenue
$0.068M
2.39%
1.00×
Operating expenses
$0.020M
2.17%
0.98×
Goodwill & intangibles
15.25%
Spread over hurdle
(5.23%)