0.465
Revenue$M
1.499
1.497
1.547
1.593
1.617
1.631
1.699
1.701
1.773
1.850
0.503
2.73%
2.32%
85
17.25
Revenue growth%
27.55
27.61
29.16
27.57
28.99
29.02
27.08
29.40
28.91
27.37
24.68
28.91
28.26
88
18.01
Gross margin%
15.02
17.33
17.47
18.30
20.93
21.45
22.00
24.00
24.93
24.86
14.13
24.00
21.19
73
7.85
Operating margin%
19.57
22.17
22.56
19.96
18.45
15.71
15.82
16.72
19.23
18.70
11.62
16.72
18.96
34
19.23
Net margin%
17.63
18.08
19.62
21.69
18.82
16.61
16.47
16.79
14.13
13.02
8.79
16.47
17.21
94
14.44
P/E ratio (avg)x
15.97
15.57
16.07
15.72
15.05
15.48
14.96
17.31
19.65
21.26
15.03
17.31
15.85
14
22.67
EV/EBITx
8.211
9.000
8.897
9.787
10.23
9.010
9.444
8.642
9.308
8.845
26.84
9.010
9.005
86
9.13
FCF yield (avg)%
24.26
26.91
29.02
30.23
33.12
30.80
31.41
29.66
27.32
24.39
20.40
29.66
29.34
94
11.47
FCF margin%
4.47
5.32
7.47
7.65
8.22
9.67
12.53
15.22
12.71
11.60
25.64
12.53
8.95
10
0.528
FCF / Net incomex
1.786
1.793
1.991
2.246
2.057
2.055
1.964
2.088
1.973
1.957
0.328
1.973
1.982
28
22.84
ROIC%
30.35
31.30
33.85
31.21
31.64
32.49
35.33
36.81
38.34
38.84
11.11
36.81
33.17
37
2.89
Return on equity%
21.66
20.23
17.65
17.18
18.17
15.70
18.13
20.39
21.17
20.58
15.20
20.39
19.20
91
20.67
Return on assets%
22.28
20.94
23.40
24.86
24.46
25.98
25.35
24.01
24.18
24.85
7.41
24.85
24.32
12
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
2.88%
2.44%
—
17.26
EPS growth%
35.57
36.76
39.51
39.87
39.41
37.37
39.99
40.61
43.54
44.42
2.38
40.61
39.69
16
—
Bookvalue per sh$
—
—
—
—
—
—
0.01
0.01
0.01
0.01
—
9.30%
10.56%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
3.64%
1.12%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
8.33%
4.58%
—
2.78
Div yield (avg)%
6.81
6.54
3.59
4.06
4.52
7.18
4.50
1.60
3.05
5.03
11.58
4.50
4.51
32
25.79
Payout ratio%
8.98
10.11
11.63
11.80
13.98
15.18
14.62
17.18
15.39
14.73
12.88
15.18
14.30
62
190.1
Shares (diluted)M
184.5
201.6
183.4
187.6
183.9
174.6
160.5
159.6
151.2
154.1
183.0
(3.47%)
(2.55%)
59
27.28
Buyback yield%
5.35
6.51
7.49
8.67
7.01
9.26
11.09
13.36
13.30
12.82
14.64
12.82
8.97
81
1.382
D/E ratiox
1.551
1.632
1.645
1.587
1.683
1.488
1.452
1.408
1.279
1.195
0.521
1.408
1.519
76
0.852
Enterprise value$M
0.544
0.640
0.620
0.687
0.817
0.886
0.971
1.140
1.336
1.541
1.069
13.52%
11.35%
72
0.121
LT debt$M
2.184
2.289
2.109
2.099
1.958
2.099
2.323
2.106
2.249
2.185
0.363
2.22%
1.30%
87
Revenue
$1.850M
2.32%
1.00×
Cost of revenue
$1.229M
2.37%
1.00×
Operating expenses
$0.259M
2.52%
1.02×
Goodwill & intangibles
16.29%
Spread over hurdle
(1.52%)