0.185
Revenue$M
0.162
0.161
0.160
0.159
0.164
0.163
0.167
0.169
0.175
0.199
0.228
1.84%
0.86%
13
29.51
Revenue growth%
5.79
6.26
5.36
7.06
7.89
5.25
6.00
8.78
6.26
22.09
3.39
6.26
6.26
46
12.91
Gross margin%
26.53
28.07
25.92
28.14
27.25
29.72
29.13
31.39
29.83
16.22
12.16
29.72
28.10
7
17.41
Operating margin%
5.41
6.19
4.72
7.71
5.82
6.64
6.12
6.18
6.12
20.32
28.63
6.12
6.12
71
22.56
Net margin%
7.92
10.85
12.05
9.06
11.20
9.81
9.18
8.28
7.99
6.88
8.78
9.18
9.12
30
14.02
P/E ratio (avg)x
35.23
38.38
43.82
42.47
43.11
50.28
53.74
59.81
62.39
28.46
12.99
53.74
43.46
76
13.27
EV/EBITx
35.72
43.07
43.89
48.92
49.56
55.22
60.65
65.93
73.57
12.79
16.22
60.65
49.24
43
2.23
FCF yield (avg)%
1.86
0.40
3.19
1.16
3.77
1.67
4.21
4.94
5.55
29.62
23.65
4.21
2.52
34
24.23
FCF margin%
4.11
1.94
1.73
0.40
0.40
2.77
2.16
0.40
2.55
21.36
2.64
2.16
2.05
30
1.023
FCF / Net incomex
1.360
1.289
1.451
1.410
1.421
1.667
1.628
1.548
1.815
1.476
1.382
1.628
1.450
58
12.10
ROIC%
11.62
11.77
13.39
12.95
14.83
14.38
16.32
16.06
18.31
10.50
21.60
16.06
13.89
85
5.38
Return on equity%
35.96
34.54
33.23
31.74
31.61
34.42
35.65
34.92
33.16
3.89
8.09
34.42
34.10
81
12.54
Return on assets%
13.66
13.56
11.80
13.64
14.66
13.05
12.72
12.93
12.93
12.72
11.54
12.93
13.31
39
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
2.83%
4.19%
—
24.56
EPS growth%
33.36
33.42
34.05
32.29
29.92
31.43
31.00
33.69
32.45
6.90
17.52
31.43
32.91
76
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
5.47%
5.27%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
7.21%
6.29%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
4.11%
5.55%
—
5.43
Div yield (avg)%
18.83
21.48
19.20
19.64
18.47
20.91
18.09
18.66
17.18
3.83
15.63
18.47
18.74
39
27.15
Payout ratio%
11.87
14.25
13.87
13.41
11.02
11.10
11.50
14.31
15.27
18.67
3.72
11.50
13.64
6
236.2
Shares (diluted)M
219.3
204.9
215.6
191.4
203.1
216.3
224.7
220.5
216.2
249.0
243.1
2.47%
1.13%
52
19.23
Buyback yield%
8.24
9.04
10.68
10.46
7.69
7.77
6.33
8.30
6.56
2.57
26.96
7.69
8.27
20
1.717
D/E ratiox
1.372
1.603
1.778
1.973
2.222
2.487
2.751
3.156
2.975
1.421
1.724
2.751
2.098
76
0.129
Enterprise value$M
0.121
0.140
0.143
0.165
0.191
0.212
0.203
0.223
0.232
0.190
0.141
7.05%
7.06%
68
0.115
LT debt$M
0.130
0.129
0.121
0.116
0.112
0.120
0.120
0.126
0.128
0.120
0.135
2.08%
(2.11%)
63
Revenue
$0.175M
0.86%
1.00×
Cost of revenue
$0.120M
0.93%
1.01×
Operating expenses
$0.030M
0.50%
0.96×
Property and equipment
19.98%
Spread over hurdle
(7.26%)