0.638
Revenue$M
0.988
1.038
1.124
1.166
1.221
1.299
1.381
1.468
1.549
1.627
0.667
5.90%
5.48%
24
14.35
Revenue growth%
11.28
11.36
9.13
11.61
10.49
10.77
11.36
10.05
8.56
6.77
14.00
10.05
10.63
22
21.21
Gross margin%
20.21
21.88
24.77
23.81
23.32
24.99
25.64
27.53
28.10
26.80
11.99
26.80
24.88
56
23.11
Operating margin%
30.19
31.78
31.41
33.51
33.67
34.15
35.09
34.71
33.90
34.12
11.01
34.15
33.78
91
3.11
Net margin%
34.11
31.46
28.81
27.93
29.70
32.50
31.04
28.26
30.00
30.73
22.04
30.73
30.37
60
8.160
P/E ratio (avg)x
14.96
14.74
16.18
15.24
15.51
14.78
15.44
17.24
16.49
18.40
31.29
16.49
15.48
52
17.66
EV/EBITx
15.05
15.65
16.95
16.51
16.41
16.95
19.56
20.15
21.22
23.38
8.193
20.15
16.95
64
6.91
FCF yield (avg)%
32.44
34.08
35.33
35.15
33.20
36.13
37.85
38.40
39.66
40.68
18.48
38.40
35.73
40
28.68
FCF margin%
24.73
27.65
26.29
29.26
28.68
25.87
25.40
25.94
26.73
27.07
20.05
25.94
26.51
17
0.841
FCF / Net incomex
0.449
0.456
0.460
0.506
0.577
0.607
0.712
0.856
1.036
1.195
0.295
0.856
0.592
15
7.10
ROIC%
9.98
11.54
13.16
10.69
12.09
14.69
15.11
16.80
18.28
20.64
23.42
16.80
13.92
37
13.12
Return on equity%
19.95
19.09
21.02
21.98
23.87
25.56
23.72
23.37
25.31
26.90
22.33
25.31
23.55
28
18.77
Return on assets%
25.70
26.54
29.41
28.50
26.22
25.84
26.95
25.93
24.10
22.95
21.09
25.84
26.07
90
0.46
EPS$
0.78
0.74
0.76
0.89
0.89
1.04
1.14
1.09
1.15
1.30
0.51
7.93%
5.44%
—
17.66
EPS growth%
6.81
6.49
5.06
7.17
5.86
7.98
8.40
10.36
12.20
9.76
15.28
9.76
7.57
61
0.39
Bookvalue per sh$
0.48
0.51
0.56
0.60
0.58
0.55
0.51
0.49
0.46
0.52
0.14
(2.04%)
1.51%
—
0.15
FCF per share$
0.62
0.64
0.69
0.62
0.64
0.63
0.59
0.54
0.49
0.53
0.23
(3.69%)
(0.38%)
—
0.32
Dividend per sh$
0.53
0.58
0.62
0.69
0.72
0.72
0.70
0.69
0.70
0.81
0.45
2.32%
6.04%
—
22.09
Div yield (avg)%
26.81
23.89
22.27
19.83
18.57
15.90
13.33
13.21
13.88
15.63
2.57
13.88
17.24
62
21.28
Payout ratio%
15.74
13.69
15.98
17.39
16.29
18.57
16.83
17.67
20.31
19.24
22.99
18.57
17.11
37
2.053
Shares (diluted)M
3.063
3.319
3.796
4.255
4.731
5.156
5.318
5.256
6.040
6.716
1.985
7.26%
9.74%
41
3.49
Buyback yield%
12.04
14.81
13.26
16.15
16.25
13.45
10.77
10.70
13.61
10.78
25.78
10.78
13.35
71
0.203
D/E ratiox
1.359
1.386
1.537
1.676
1.791
1.829
2.143
2.138
2.432
2.452
0.850
2.143
1.810
17
1.516
Enterprise value$M
2.289
2.198
2.324
2.488
2.494
2.432
2.425
2.494
2.829
2.975
1.156
3.59%
3.46%
39
0.655
LT debt$M
0.882
0.938
1.001
0.887
0.803
0.792
0.792
0.721
0.618
0.571
0.937
(6.61%)
(4.39%)
68
Revenue
$1.627M
5.48%
1.00×
Cost of revenue
$0.913M
5.49%
1.00×
Operating expenses
$0.195M
6.06%
1.06×
Property and equipment
15.66%
Return on capital
155.89%
Spread over hurdle
146.61%