0.845
Revenue$M
0.752
0.811
0.848
0.885
0.956
1.018
1.090
1.173
1.275
1.369
0.891
7.45%
6.74%
70
13.94
Revenue growth%
22.38
21.94
20.41
21.11
19.56
20.27
20.90
21.76
24.75
22.33
6.06
21.76
21.44
88
19.12
Gross margin%
24.68
26.35
24.70
22.85
24.41
26.15
26.21
24.15
22.83
22.28
15.24
24.15
24.55
41
3.38
Operating margin%
14.85
12.80
10.22
11.74
8.98
8.97
6.71
3.84
4.34
5.45
17.74
5.45
8.98
76
21.42
Net margin%
29.88
29.40
29.68
28.22
29.85
32.66
31.11
29.17
28.58
28.43
19.33
29.17
29.54
17
34.94
P/E ratio (avg)x
28.95
31.73
36.55
39.18
43.94
50.21
51.88
52.60
60.08
72.94
36.12
52.60
47.07
69
21.95
EV/EBITx
14.56
14.89
16.42
18.52
20.42
22.71
22.04
23.74
25.10
27.59
6.973
23.74
21.23
84
4.41
FCF yield (avg)%
12.08
14.65
13.57
13.58
13.87
14.66
15.95
13.82
12.33
12.44
6.62
13.82
13.70
52
24.47
FCF margin%
22.95
24.25
22.23
19.29
21.73
24.31
26.03
24.99
24.06
23.71
11.65
24.31
23.88
40
1.195
FCF / Net incomex
1.986
2.049
2.387
2.419
2.606
2.656
2.607
2.742
2.803
3.212
0.936
2.742
2.607
24
27.28
ROIC%
16.39
17.13
18.70
16.32
18.23
16.81
18.94
19.78
18.58
16.51
27.48
18.58
17.68
35
3.06
Return on equity%
22.14
21.65
20.63
19.40
16.65
15.48
14.54
14.42
12.69
13.68
23.08
14.42
16.06
89
22.18
Return on assets%
18.76
18.12
18.39
19.40
19.37
17.68
18.72
17.38
17.27
17.72
6.63
17.68
18.26
73
0.74
EPS$
0.21
0.21
0.19
0.17
0.17
0.18
0.19
0.19
0.18
0.17
0.82
(0.31%)
(1.74%)
—
7.23
EPS growth%
21.19
22.65
21.96
22.34
21.98
24.45
27.38
26.83
26.93
25.55
18.98
26.83
23.55
22
0.78
Bookvalue per sh$
0.36
0.35
0.40
0.38
0.37
0.36
0.39
0.44
0.48
0.47
0.48
5.00%
1.88%
—
0.19
FCF per share$
0.85
0.92
1.09
1.22
1.40
1.37
1.41
1.44
1.44
1.64
0.34
3.30%
7.65%
—
0.76
Dividend per sh$
0.23
0.25
0.25
0.23
0.21
0.20
0.20
0.18
0.18
0.19
0.24
(1.24%)
(0.81%)
—
13.95
Div yield (avg)%
25.80
25.41
22.50
24.99
24.52
26.66
26.79
27.82
25.08
22.19
25.00
26.66
25.25
25
23.45
Payout ratio%
12.77
13.11
13.67
15.11
16.41
16.82
13.94
14.23
13.54
15.35
2.15
14.23
14.09
61
1.885
Shares (diluted)M
2.224
2.307
2.662
2.815
3.212
3.773
3.808
4.190
4.701
4.929
1.909
8.94%
7.65%
63
8.35
Buyback yield%
22.81
24.48
27.15
27.00
25.33
23.75
25.69
27.71
26.16
25.83
5.63
25.83
25.76
46
1.624
D/E ratiox
0.965
0.953
0.999
0.983
0.960
0.937
0.966
0.943
0.823
0.882
1.369
0.937
0.956
36
1.073
Enterprise value$M
0.552
0.589
0.703
0.812
0.820
0.876
0.858
0.911
1.025
1.072
0.951
5.50%
7.67%
9
1.172
LT debt$M
0.160
0.186
0.190
0.203
0.215
0.237
0.276
0.320
0.305
0.354
0.431
10.50%
7.47%
89
Revenue
$1.369M
6.74%
1.00×
Cost of revenue
$0.958M
6.74%
1.00×
Operating expenses
$0.213M
6.27%
0.96×
Goodwill & intangibles
14.84%
Spread over hurdle
(4.54%)