0.467
Revenue$M
3.485
3.523
3.557
3.717
3.771
3.908
3.999
4.114
4.204
4.388
0.501
3.08%
2.80%
25
25.61
Revenue growth%
5.67
7.41
8.65
7.44
8.22
7.97
8.42
9.87
9.81
10.54
19.83
9.81
8.32
82
16.34
Gross margin%
19.85
20.37
19.09
21.61
19.33
20.61
22.42
23.27
23.04
23.79
28.56
23.04
21.11
73
23.67
Operating margin%
25.85
26.23
27.06
29.09
27.75
27.62
29.81
28.29
29.26
27.89
17.86
28.29
27.82
77
6.30
Net margin%
14.07
11.46
12.25
9.44
9.66
9.75
10.30
10.38
11.98
9.02
24.34
10.30
10.34
45
11.27
P/E ratio (avg)x
8.522
8.409
7.607
8.378
7.776
7.518
7.470
7.970
7.322
8.104
35.17
7.518
7.873
93
12.18
EV/EBITx
12.15
14.62
16.99
17.50
20.83
21.44
21.14
23.53
24.80
28.39
12.48
23.53
20.99
94
13.22
FCF yield (avg)%
26.89
26.29
27.03
26.30
27.34
24.73
26.08
27.98
26.21
24.74
9.29
26.08
26.30
9
11.22
FCF margin%
22.38
23.31
23.92
26.09
24.76
27.08
28.75
28.06
26.33
25.49
25.41
27.08
25.79
85
1.590
FCF / Net incomex
0.888
0.974
0.944
0.998
0.976
0.964
0.991
1.000
1.139
1.167
0.774
1.000
0.984
46
7.11
ROIC%
23.52
21.11
23.29
21.58
22.57
25.41
25.53
27.23
28.27
29.29
10.51
27.23
24.47
50
13.04
Return on equity%
24.82
24.01
22.40
21.86
23.99
25.86
27.23
25.72
22.77
24.90
20.06
25.72
24.41
87
7.55
Return on assets%
21.46
21.13
22.71
23.79
23.88
24.66
21.67
24.50
22.22
23.62
14.86
23.62
23.17
16
0.52
EPS$
0.70
0.73
0.71
0.76
0.87
0.94
1.03
1.06
1.11
1.13
0.53
5.41%
4.94%
—
29.93
EPS growth%
10.68
11.46
9.43
11.90
9.02
11.31
10.62
10.18
11.03
13.26
28.90
11.03
10.86
73
0.36
Bookvalue per sh$
0.90
0.87
0.90
0.88
0.91
0.96
0.92
1.04
1.16
1.35
0.33
8.22%
5.23%
—
0.49
FCF per share$
0.14
0.13
0.13
0.12
0.12
0.11
0.10
0.10
0.09
0.09
0.42
(5.76%)
(5.51%)
—
0.42
Dividend per sh$
0.64
0.60
0.56
0.60
0.63
0.58
0.67
0.63
0.60
0.63
0.21
(0.12%)
0.45%
—
13.58
Div yield (avg)%
18.63
19.86
22.24
23.00
21.17
19.68
18.59
20.24
21.28
20.49
11.26
20.24
20.36
7
11.88
Payout ratio%
13.95
11.07
8.90
9.31
10.86
8.77
6.38
5.85
3.85
4.25
25.99
5.85
8.84
29
3.266
Shares (diluted)M
3.510
3.806
4.157
4.489
4.398
4.058
4.650
4.808
5.457
5.917
3.276
6.11%
5.26%
41
27.73
Buyback yield%
20.91
18.93
21.53
21.27
22.19
22.60
24.13
23.42
24.20
21.90
7.21
23.42
22.04
41
1.692
D/E ratiox
1.078
1.059
0.998
1.091
1.136
1.216
1.175
1.135
1.162
1.289
0.354
1.175
1.136
10
3.377
Enterprise value$M
1.945
1.964
2.073
2.378
2.702
2.610
2.728
2.651
2.460
2.638
1.811
(0.48%)
3.33%
70
2.535
LT debt$M
3.190
3.162
3.458
3.653
3.536
3.666
4.098
3.835
3.592
3.576
0.298
0.23%
0.60%
84
Revenue
$4.388M
2.80%
1.00×
Cost of revenue
$2.432M
3.08%
1.03×
Operating expenses
$0.950M
2.02%
0.93×
Goodwill & intangibles
15.91%
Spread over hurdle
26.09%