0.286
Revenue$M
0.332
0.359
0.383
0.423
0.471
0.518
0.571
0.611
0.672
0.726
0.305
9.04%
9.04%
9
3.58
Revenue growth%
25.05
23.85
21.18
21.06
22.15
23.83
23.65
25.12
22.90
25.85
13.36
23.83
23.74
12
19.99
Gross margin%
18.05
16.31
15.80
14.57
15.21
15.16
17.77
17.32
18.85
20.41
25.79
17.77
16.82
76
8.62
Operating margin%
31.01
30.81
32.78
34.01
31.43
28.90
26.99
29.48
27.95
29.52
29.57
28.90
30.16
52
29.26
Net margin%
19.55
17.50
20.18
22.97
22.69
20.19
19.67
21.54
21.19
24.14
29.23
21.19
20.69
38
33.63
P/E ratio (avg)x
8.975
9.821
10.43
10.31
9.696
8.925
8.727
9.654
9.575
10.28
20.68
9.575
9.675
14
13.08
EV/EBITx
31.21
34.88
38.05
37.26
34.15
33.34
30.35
28.87
28.40
27.82
31.84
28.87
32.27
67
16.44
FCF yield (avg)%
16.90
15.34
12.58
14.88
16.26
16.75
15.67
13.01
13.66
11.40
22.89
13.66
15.11
20
23.25
FCF margin%
14.45
16.94
15.15
18.10
20.53
19.57
20.00
21.49
23.40
25.05
15.84
21.49
19.78
51
1.461
FCF / Net incomex
0.309
0.288
0.304
0.282
0.297
0.323
0.317
0.315
0.344
0.338
1.687
0.323
0.312
44
17.10
ROIC%
26.34
26.20
27.09
24.12
22.64
20.42
22.56
23.88
23.13
24.52
5.26
23.13
24.00
76
2.79
Return on equity%
19.78
19.68
22.34
24.13
24.89
23.29
21.41
21.96
23.74
25.90
18.04
23.29
22.82
88
2.28
Return on assets%
33.88
36.64
37.28
36.20
34.48
32.54
35.05
35.33
32.86
35.42
20.64
35.05
35.19
8
0.27
EPS$
0.49
0.56
0.68
0.69
0.80
0.82
0.92
0.97
1.07
1.13
0.29
7.04%
9.00%
—
7.93
EPS growth%
24.22
24.19
25.04
25.70
26.78
27.55
28.54
29.32
30.84
33.57
6.12
29.32
27.16
14
0.17
Bookvalue per sh$
0.41
0.45
0.45
0.48
0.53
0.56
0.61
0.63
0.63
0.68
0.28
5.06%
7.27%
—
0.23
FCF per share$
0.26
0.27
0.29
0.32
0.32
0.36
0.37
0.39
0.40
0.44
0.05
6.46%
6.14%
—
0.24
Dividend per sh$
0.30
0.32
0.36
0.37
0.37
0.39
0.45
0.51
0.51
0.56
0.24
8.76%
7.59%
—
24.14
Div yield (avg)%
33.62
32.26
30.33
33.08
30.82
33.41
35.99
35.09
37.63
34.73
3.28
35.09
33.52
61
29.61
Payout ratio%
32.28
32.22
29.47
26.95
29.19
29.55
30.00
32.07
31.02
28.82
12.68
30.00
29.78
43
2.919
Shares (diluted)M
2.668
2.505
2.465
2.572
2.743
2.569
2.807
2.848
2.576
2.759
2.852
0.12%
0.69%
95
18.36
Buyback yield%
20.95
20.59
18.32
20.93
23.64
24.81
22.79
24.23
26.30
26.09
16.92
24.81
23.21
47
0.316
D/E ratiox
1.347
1.448
1.407
1.296
1.367
1.344
1.360
1.279
1.131
1.154
1.242
1.279
1.346
31
0.398
Enterprise value$M
0.103
0.110
0.107
0.118
0.121
0.131
0.132
0.135
0.124
0.128
0.368
1.10%
3.12%
41
0.819
LT debt$M
0.887
0.996
0.940
1.077
1.097
1.236
1.244
1.415
1.442
1.558
0.855
7.27%
5.59%
88
Revenue
$0.726M
9.04%
1.00×
Cost of revenue
$0.450M
9.13%
1.01×
Operating expenses
$0.100M
9.69%
1.06×