0.227
Revenue$M
0.287
0.300
0.307
0.320
0.333
0.339
0.357
0.380
0.386
0.403
0.248
3.90%
4.05%
13
28.42
Revenue growth%
16.82
19.01
19.42
17.93
17.14
18.89
17.25
18.29
15.44
14.51
16.18
17.25
17.59
58
2.24
Gross margin%
28.53
26.05
23.97
25.41
28.41
26.18
26.06
28.96
28.33
29.72
3.97
28.33
27.25
55
21.04
Operating margin%
23.92
22.47
20.95
22.30
23.96
24.68
26.99
24.59
27.00
26.02
6.74
26.02
24.27
10
10.43
Net margin%
33.54
31.16
30.88
31.42
31.79
30.61
32.01
32.92
35.45
34.45
14.62
32.92
31.90
22
17.32
P/E ratio (avg)x
8.804
8.820
9.595
9.385
10.08
9.269
8.959
8.722
8.551
8.371
7.362
8.722
8.889
70
27.20
EV/EBITx
25.87
29.83
32.32
35.34
35.02
35.72
39.55
38.84
41.25
49.75
10.95
39.55
35.53
20
22.72
FCF yield (avg)%
27.75
28.83
28.38
27.07
26.12
24.41
25.59
27.57
26.62
27.60
8.93
26.62
27.32
43
10.00
FCF margin%
31.61
32.31
32.76
35.46
35.83
38.53
38.09
39.48
38.94
38.93
5.46
38.93
36.96
17
1.117
FCF / Net incomex
0.549
0.520
0.482
0.525
0.498
0.451
0.461
0.411
0.407
0.390
0.443
0.411
0.471
76
25.40
ROIC%
33.31
32.69
35.30
35.85
34.15
35.16
34.55
34.95
32.23
32.01
5.97
34.55
34.35
56
18.41
Return on equity%
13.55
12.81
14.86
17.66
17.63
17.46
15.61
14.44
16.86
17.06
29.39
16.86
16.23
10
17.34
Return on assets%
28.98
31.76
32.60
29.86
28.52
29.36
29.31
28.24
30.28
27.46
26.93
29.31
29.33
7
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(0.67%)
2.30%
—
12.22
EPS growth%
19.23
18.77
17.93
17.15
19.27
17.37
18.73
21.65
20.65
22.76
18.61
20.65
19.00
55
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
6.08%
2.24%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
14.45%
10.30%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
8.34%
8.91%
—
2.96
Div yield (avg)%
19.15
19.05
17.97
15.82
12.87
12.25
10.77
13.13
12.25
13.13
5.71
12.25
13.13
42
11.56
Payout ratio%
1.36
0.40
2.83
1.27
0.40
0.40
0.40
0.40
0.40
0.40
9.70
0.40
0.40
72
426.2
Shares (diluted)M
423.5
389.6
345.3
366.7
348.6
359.8
364.9
384.9
376.0
382.5
428.6
1.87%
(0.90%)
84
2.88
Buyback yield%
17.39
19.52
20.48
20.51
18.95
16.28
14.02
12.93
15.66
17.36
19.81
15.66
17.38
30
1.706
D/E ratiox
1.477
1.614
1.517
1.394
1.342
1.293
1.438
1.530
1.621
1.754
1.053
1.530
1.497
45
0.163
Enterprise value$M
0.306
0.313
0.312
0.320
0.375
0.439
0.455
0.516
0.548
0.551
0.055
8.01%
6.79%
57
0.293
LT debt$M
0.053
0.049
0.050
0.047
0.040
0.038
0.037
0.032
0.027
0.025
0.242
(9.23%)
(7.52%)
69
Revenue
$0.403M
4.05%
1.00×
Cost of revenue
$0.282M
4.05%
1.00×
Operating expenses
$0.083M
4.28%
1.02×
Spread over hurdle
(4.76%)