0.888
Revenue$M
0.914
0.928
0.946
0.976
0.991
1.019
1.065
1.121
1.139
1.153
0.921
3.08%
2.57%
80
11.78
Revenue growth%
21.88
21.15
19.45
20.00
17.34
16.44
13.63
12.30
14.96
16.70
16.84
14.96
17.02
89
19.76
Gross margin%
6.16
8.26
8.36
7.79
7.46
4.85
2.71
4.00
1.80
3.53
16.24
3.53
5.50
56
2.43
Operating margin%
15.42
16.47
13.62
15.35
12.46
14.86
14.32
14.89
13.17
13.91
24.07
14.32
14.59
16
17.49
Net margin%
13.90
12.97
13.55
13.56
11.81
11.71
13.22
15.38
13.39
15.88
9.86
13.39
13.47
68
33.81
P/E ratio (avg)x
12.21
12.24
13.78
13.66
15.09
14.33
15.03
14.76
15.81
17.10
31.24
15.03
14.54
65
12.10
EV/EBITx
37.70
41.44
41.84
47.78
57.08
67.19
75.45
85.53
82.37
91.96
28.53
82.37
62.13
36
23.52
FCF yield (avg)%
21.32
22.05
24.53
24.21
21.39
22.28
24.13
22.33
24.58
21.95
23.76
22.33
22.30
12
11.46
FCF margin%
17.75
18.69
21.61
20.60
19.38
17.59
19.69
22.44
20.46
23.16
12.97
20.46
20.07
59
1.104
FCF / Net incomex
0.366
0.339
0.376
0.400
0.375
0.338
0.338
0.300
0.318
0.301
0.369
0.318
0.339
10
20.16
ROIC%
11.94
13.11
11.01
11.08
11.91
11.01
13.72
15.44
12.54
12.17
14.09
12.54
12.06
11
21.77
Return on equity%
15.68
17.65
20.40
19.53
20.28
23.25
21.61
21.90
22.46
22.73
6.29
22.46
21.01
22
26.83
Return on assets%
15.09
16.58
16.55
13.62
12.29
14.35
13.37
12.88
13.37
10.55
5.02
13.37
13.50
48
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(1.09%)
(0.77%)
—
12.88
EPS growth%
24.29
26.35
26.26
27.69
28.46
28.34
26.31
28.06
25.64
23.07
28.42
26.31
26.33
17
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.27%)
1.31%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
7.80%
8.66%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
5.09%
7.03%
—
10.39
Div yield (avg)%
21.39
23.57
24.06
22.04
22.50
20.37
17.72
15.80
14.31
12.19
16.53
15.80
20.88
76
24.88
Payout ratio%
6.61
4.25
5.95
3.74
5.79
6.69
6.53
6.60
4.37
2.10
27.19
6.53
5.87
56
850.5
Shares (diluted)M
842.5
747.0
674.7
592.4
552.8
563.3
539.2
490.4
506.2
556.5
838.7
0.13%
(3.43%)
56
27.42
Buyback yield%
9.65
7.61
10.08
10.25
8.95
6.20
5.49
8.11
9.48
7.05
12.23
7.05
8.53
23
0.686
D/E ratiox
0.353
0.350
0.370
0.361
0.414
0.378
0.409
0.403
0.454
0.497
1.794
0.409
0.391
17
0.486
Enterprise value$M
1.306
1.406
1.586
1.629
1.902
1.819
2.102
2.494
2.677
3.097
0.322
10.24%
10.48%
40
0.196
LT debt$M
0.389
0.383
0.343
0.376
0.370
0.390
0.421
0.382
0.362
0.404
0.697
1.79%
1.43%
15
Revenue
$1.153M
2.57%
1.00×
Cost of revenue
$0.807M
2.57%
1.00×
Operating expenses
$0.239M
2.35%
0.98×
Spread over hurdle
(5.94%)