1.771
Revenue$M
1.198
1.251
1.322
1.397
1.461
1.493
1.537
1.606
1.681
1.719
1.905
3.31%
4.05%
45
27.50
Revenue growth%
4.99
7.51
8.91
6.84
5.72
4.15
6.32
5.20
3.29
1.71
14.88
4.15
5.46
65
3.68
Gross margin%
9.67
9.62
7.88
8.01
7.08
9.04
10.91
13.80
11.92
13.58
7.69
11.92
9.64
87
17.70
Operating margin%
27.03
27.39
25.59
26.68
29.63
27.62
28.11
28.84
26.01
28.35
8.94
28.11
27.50
32
11.47
Net margin%
24.57
21.99
23.93
26.58
25.53
23.72
21.99
21.41
20.26
20.86
24.16
21.41
22.86
24
34.90
P/E ratio (avg)x
46.94
51.58
53.75
61.31
62.63
63.36
64.54
61.96
68.80
78.99
10.84
64.54
62.30
16
8.123
EV/EBITx
30.01
32.03
35.72
41.80
46.10
52.07
59.83
68.30
66.79
67.65
11.29
66.79
49.08
31
7.36
FCF yield (avg)%
6.63
7.40
7.63
7.42
8.24
9.72
8.72
6.29
5.39
4.61
19.56
6.29
7.41
27
8.57
FCF margin%
5.75
2.95
5.47
6.29
5.13
2.24
0.40
0.40
0.40
0.40
15.58
0.40
2.60
12
0.351
FCF / Net incomex
0.518
0.547
0.532
0.586
0.510
0.548
0.494
0.499
0.435
0.414
1.099
0.494
0.514
71
21.51
ROIC%
7.79
7.13
8.60
6.26
4.51
7.10
9.61
11.42
10.01
8.07
9.93
9.61
7.93
90
13.62
Return on equity%
30.83
29.66
32.48
29.73
29.91
30.08
29.95
30.04
28.69
30.18
20.64
30.04
29.99
26
24.26
Return on assets%
6.09
3.96
2.78
3.26
1.64
3.04
5.37
4.88
6.59
5.51
26.41
5.37
4.42
44
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
11.67%
9.49%
—
29.91
EPS growth%
20.14
20.79
20.88
23.41
21.36
19.65
19.57
18.30
15.71
17.64
24.42
18.30
19.90
89
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
6.13%
4.18%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.97%
2.99%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
0.76%
2.01%
—
9.78
Div yield (avg)%
16.32
15.08
15.09
14.98
17.70
20.49
23.01
23.76
25.00
23.34
25.53
23.34
19.10
29
12.83
Payout ratio%
9.89
11.22
9.42
9.26
12.20
10.04
11.33
10.87
8.32
8.07
7.45
10.04
9.96
19
147.5
Shares (diluted)M
138.0
126.0
131.2
129.3
141.1
136.9
137.6
154.3
143.4
153.0
148.4
1.63%
1.27%
62
2.59
Buyback yield%
4.53
1.81
1.18
0.66
2.39
3.05
5.55
6.00
6.81
8.66
7.14
6.00
3.79
28
1.406
D/E ratiox
1.169
1.122
1.284
1.422
1.622
1.635
1.757
1.907
1.838
1.794
1.285
1.794
1.628
30
0.763
Enterprise value$M
1.867
1.719
1.621
1.702
1.889
1.717
1.789
1.858
2.078
2.158
1.511
2.70%
0.56%
93
0.209
LT debt$M
1.785
1.801
1.928
2.086
1.854
1.945
1.724
1.650
1.810
1.952
0.334
1.04%
1.00%
66
Revenue
$1.719M
4.05%
1.00×
Cost of revenue
$1.058M
3.83%
0.98×
Operating expenses
$0.319M
4.03%
1.00×
Goodwill & intangibles
14.07%
Spread over hurdle
(4.19%)