0.119
Revenue$M
0.166
0.173
0.179
0.187
0.200
0.211
0.223
0.229
0.235
0.245
0.126
4.14%
4.17%
90
24.87
Revenue growth%
16.73
16.06
14.72
13.33
15.09
17.80
15.75
14.92
13.09
12.09
2.42
14.92
15.00
68
18.85
Gross margin%
9.25
8.10
6.43
8.63
7.34
5.51
7.25
8.58
6.77
8.89
2.11
7.25
7.72
82
23.28
Operating margin%
12.75
12.35
14.85
14.67
13.08
14.81
12.01
14.33
14.44
13.23
10.87
14.33
13.78
31
20.61
Net margin%
29.18
31.19
32.85
33.79
30.84
31.55
31.69
33.79
32.26
29.54
16.79
31.69
31.62
75
33.17
P/E ratio (avg)x
19.27
18.29
17.61
15.14
15.09
14.96
14.79
15.73
15.32
14.10
20.95
14.96
15.23
70
6.997
EV/EBITx
11.03
11.53
12.34
13.31
13.52
14.98
14.11
13.53
14.63
15.20
27.90
14.63
13.53
18
14.60
FCF yield (avg)%
20.34
19.47
20.42
21.44
22.34
20.28
18.19
16.67
18.32
16.98
23.06
18.19
19.87
70
13.00
FCF margin%
24.02
26.69
28.65
31.24
32.01
31.67
30.66
33.02
34.87
32.98
5.64
32.98
31.46
42
0.588
FCF / Net incomex
0.725
0.801
0.802
0.822
0.952
1.051
1.080
1.199
1.193
1.311
1.190
1.193
1.002
32
20.79
ROIC%
21.46
20.52
23.47
23.54
23.17
23.92
22.11
20.34
18.07
19.71
5.16
20.34
21.79
74
23.43
Return on equity%
18.69
20.49
18.81
17.91
19.16
16.65
14.64
16.99
15.14
14.66
20.97
15.14
17.45
20
27.73
Return on assets%
20.04
21.22
23.81
23.26
25.38
28.11
30.12
29.75
31.67
30.86
7.93
30.12
26.74
30
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
4.88%
4.00%
—
28.10
EPS growth%
23.40
22.58
24.53
25.46
24.62
26.39
28.34
27.17
25.63
25.12
14.85
26.39
25.29
53
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
3.44%
4.49%
—
—
FCF per share$
—
—
—
—
—
—
—
—
0.01
0.01
—
11.79%
9.02%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
7.34%
5.04%
—
9.17
Div yield (avg)%
24.90
25.59
27.80
25.18
23.83
23.60
26.16
27.38
28.36
26.17
18.00
26.17
25.87
8
21.90
Payout ratio%
28.56
28.94
30.03
27.41
26.24
28.61
27.66
30.57
29.95
31.24
8.61
29.95
28.77
20
66.21
Shares (diluted)M
53.20
52.07
51.00
52.16
52.05
55.83
52.55
55.46
59.08
52.68
66.47
0.24%
(0.38%)
59
3.37
Buyback yield%
22.39
22.90
24.89
27.62
25.46
25.43
24.44
23.88
23.96
24.91
18.12
24.44
24.67
62
0.769
D/E ratiox
1.131
1.141
1.304
1.348
1.549
1.809
1.845
2.002
1.963
1.975
1.685
1.963
1.679
62
0.108
Enterprise value$M
0.326
0.341
0.359
0.348
0.389
0.415
0.466
0.446
0.482
0.505
0.129
5.34%
5.13%
57
0.226
LT debt$M
0.071
0.080
0.086
0.092
0.104
0.112
0.123
0.133
0.139
0.154
0.210
8.13%
9.32%
14
Revenue
$0.245M
4.17%
1.00×
Cost of revenue
$0.172M
4.31%
1.01×
Operating expenses
$0.049M
4.11%
0.99×
Goodwill & intangibles
15.67%
Spread over hurdle
(5.88%)