1.112
Revenue$M
0.824
0.873
0.945
0.989
1.072
1.158
1.259
1.330
1.394
1.491
1.203
6.83%
6.69%
61
4.15
Revenue growth%
4.57
7.50
8.53
9.43
10.48
13.03
10.77
11.15
10.49
8.04
3.44
10.77
9.95
54
17.31
Gross margin%
15.79
14.14
14.96
13.82
14.56
16.43
17.62
16.93
18.42
20.17
12.60
17.62
16.11
31
23.20
Operating margin%
18.74
17.46
19.52
17.52
15.73
17.34
18.74
21.54
22.15
23.63
11.88
21.54
18.74
67
4.52
Net margin%
28.01
26.23
23.70
21.14
22.86
21.27
19.07
19.86
21.84
24.66
21.12
21.27
22.35
23
29.38
P/E ratio (avg)x
25.04
23.68
24.46
23.86
23.58
23.33
24.75
27.53
27.44
32.34
13.46
27.44
24.60
60
31.83
EV/EBITx
33.50
32.12
34.34
32.04
33.76
34.56
37.26
39.36
40.00
43.84
8.926
39.36
34.45
40
18.72
FCF yield (avg)%
15.28
12.57
9.72
8.04
8.13
6.62
5.86
6.13
4.66
5.76
10.48
5.86
7.33
48
19.70
FCF margin%
9.54
9.71
7.66
10.57
13.11
10.69
11.73
13.41
11.41
9.93
25.23
11.41
10.63
45
1.606
FCF / Net incomex
2.072
2.407
2.485
2.444
2.697
2.923
3.200
3.189
3.767
4.161
1.499
3.200
2.810
44
27.88
ROIC%
23.73
26.48
29.06
30.08
28.21
26.26
26.88
28.20
25.58
22.93
21.01
26.26
26.68
95
26.97
Return on equity%
34.31
32.05
31.75
29.81
29.12
27.97
29.78
28.28
28.87
28.25
12.24
28.28
29.45
62
17.39
Return on assets%
16.40
17.42
15.74
14.45
11.93
10.44
12.83
14.41
13.71
12.25
2.36
12.83
14.06
30
1.01
EPS$
1.80
2.08
2.12
2.07
2.00
1.99
1.93
1.92
2.07
2.15
1.05
1.42%
3.01%
—
8.90
EPS growth%
22.97
22.28
23.57
20.99
20.23
21.57
23.62
23.06
22.05
22.38
23.28
22.38
22.33
58
1.12
Bookvalue per sh$
1.97
2.20
2.19
2.64
3.13
3.47
4.14
4.41
4.35
4.37
0.79
6.89%
10.34%
—
0.63
FCF per share$
1.42
1.26
1.14
1.07
1.20
1.25
1.21
1.32
1.48
1.48
1.10
4.36%
0.52%
—
1.31
Dividend per sh$
1.17
1.23
1.15
1.14
1.22
1.28
1.15
1.05
0.99
0.86
1.36
(6.78%)
(4.33%)
—
15.72
Div yield (avg)%
4.97
3.61
6.08
3.98
5.79
7.54
9.68
7.34
6.23
7.28
22.46
7.34
6.16
26
6.10
Payout ratio%
17.30
18.20
16.72
15.63
16.54
16.09
18.04
19.47
17.70
18.86
24.89
18.04
17.50
46
0.991
Shares (diluted)M
1.437
1.446
1.733
1.697
1.959
1.951
1.926
2.028
2.278
2.547
1.020
5.39%
7.78%
84
7.01
Buyback yield%
10.45
8.63
10.93
11.04
13.73
10.77
11.12
8.68
9.37
12.25
10.34
10.77
10.85
86
0.947
D/E ratiox
0.279
0.307
0.321
0.347
0.396
0.424
0.444
0.425
0.483
0.506
1.183
0.444
0.410
8
1.369
Enterprise value$M
1.342
1.515
1.655
1.773
1.755
1.896
1.722
1.799
2.030
1.905
0.716
1.65%
4.65%
85
0.335
LT debt$M
0.221
0.245
0.253
0.279
0.319
0.321
0.354
0.382
0.398
0.467
0.434
7.88%
9.52%
48
Revenue
$1.491M
6.69%
1.00×
Cost of revenue
$1.040M
6.65%
1.00×
Operating expenses
$0.239M
6.84%
1.01×
Property and equipment
13.70%
Spread over hurdle
(5.57%)