0.810
Revenue$M
1.519
1.605
1.674
1.782
1.904
1.981
2.090
2.206
2.366
2.470
0.894
5.34%
5.42%
67
6.75
Revenue growth%
15.59
15.19
17.51
15.02
17.51
19.43
19.79
20.67
17.82
19.76
20.27
19.76
17.67
83
5.27
Gross margin%
18.62
20.23
17.80
17.57
19.90
20.62
20.36
20.10
22.81
24.19
2.00
20.62
20.16
21
2.72
Operating margin%
29.75
27.18
25.71
25.49
25.07
25.14
24.21
21.64
23.72
21.52
7.63
23.72
25.10
9
6.22
Net margin%
14.23
15.39
14.00
13.86
13.53
12.74
12.57
9.73
12.69
12.75
20.49
12.69
13.14
37
25.35
P/E ratio (avg)x
11.51
11.30
11.32
10.41
11.37
11.49
12.52
11.45
11.69
11.65
6.253
11.65
11.47
62
23.19
EV/EBITx
28.62
33.90
33.55
32.34
34.45
33.58
38.29
36.91
40.04
41.14
29.49
38.29
34.17
74
6.86
FCF yield (avg)%
1.16
0.80
3.04
4.68
7.32
10.25
8.86
10.73
13.54
12.12
13.27
10.73
8.09
51
7.56
FCF margin%
20.17
22.29
20.71
22.76
24.99
27.44
26.36
26.19
28.46
30.53
26.39
27.44
25.59
86
1.004
FCF / Net incomex
1.223
1.166
1.139
1.250
1.399
1.330
1.264
1.423
1.456
1.437
1.383
1.423
1.297
7
21.42
ROIC%
23.22
21.51
21.64
20.32
19.48
19.22
18.44
15.94
13.56
15.19
21.74
15.94
19.35
43
14.64
Return on equity%
5.41
6.15
7.38
7.44
9.63
11.34
12.46
9.76
8.90
7.05
4.30
9.76
8.17
21
15.95
Return on assets%
29.57
31.48
32.50
33.06
32.42
34.08
34.70
35.12
32.60
34.72
25.10
34.70
32.83
76
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
12.11%
11.31%
—
5.73
EPS growth%
24.99
27.91
27.33
28.80
30.91
33.47
31.46
29.61
27.10
28.84
28.14
29.61
28.82
75
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
0.34%
3.29%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
7.94%
7.49%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
11.43%
7.91%
—
2.12
Div yield (avg)%
22.66
25.17
23.53
25.20
24.32
21.81
18.95
17.05
18.09
19.17
22.37
18.95
22.23
80
8.41
Payout ratio%
28.21
28.14
29.90
29.66
30.64
29.60
28.27
29.93
27.96
27.77
5.65
28.27
28.93
52
6.409
Shares (diluted)B
3.867
3.846
3.292
3.090
2.817
2.416
2.241
2.386
2.416
2.136
6.514
(5.39%)
(7.35%)
24
23.59
Buyback yield%
16.10
17.65
19.41
19.45
20.04
20.53
18.68
17.50
19.73
17.33
29.58
18.68
19.05
9
0.112
D/E ratiox
0.557
0.548
0.609
0.642
0.730
0.819
0.892
0.950
1.059
1.188
1.777
0.950
0.774
50
2.192
Enterprise value$M
3.792
3.963
4.428
4.914
5.191
5.046
4.648
4.302
4.586
5.131
2.515
(0.23%)
3.78%
57
0.503
LT debt$M
2.247
2.300
2.371
2.151
2.004
2.088
2.006
1.929
1.681
1.489
0.284
(5.77%)
(5.61%)
17
Revenue
$2.470M
5.42%
1.00×
Cost of revenue
$1.729M
5.42%
1.00×
Operating expenses
$0.303M
4.92%
0.95×
Goodwill & intangibles
15.53%
Spread over hurdle
(2.05%)