0.056
Revenue$M
0.044
0.044
0.044
0.046
0.047
0.047
0.049
0.050
0.052
0.054
0.059
3.03%
2.40%
44
6.81
Revenue growth%
11.62
9.37
6.53
8.06
10.17
12.40
12.46
11.80
11.16
10.67
4.59
11.80
10.92
40
22.92
Gross margin%
27.77
27.13
26.76
24.49
25.12
24.58
26.52
25.71
26.34
29.10
4.30
26.34
26.43
8
10.87
Operating margin%
5.03
6.85
4.64
5.01
7.25
9.66
9.63
11.74
13.68
15.02
29.27
11.74
8.44
62
18.95
Net margin%
31.98
33.90
32.38
29.62
31.43
33.51
35.26
36.17
38.35
35.40
9.63
35.40
33.70
26
32.21
P/E ratio (avg)x
32.24
32.55
33.82
34.09
35.62
36.75
41.20
40.82
41.86
46.93
10.17
41.20
36.19
79
33.85
EV/EBITx
37.85
36.07
33.68
33.86
38.30
42.08
41.25
41.54
39.99
42.49
33.86
41.54
39.15
42
2.28
FCF yield (avg)%
10.61
11.15
10.42
10.86
12.51
13.80
14.57
14.31
16.60
16.98
20.63
14.57
13.15
35
28.24
FCF margin%
10.88
10.81
9.58
10.32
11.76
11.48
14.31
12.33
9.78
11.23
17.31
11.48
11.06
61
1.211
FCF / Net incomex
0.557
0.504
0.519
0.526
0.496
0.533
0.507
0.545
0.547
0.561
0.697
0.545
0.530
51
15.90
ROIC%
10.27
9.90
12.85
11.17
11.46
14.40
14.34
12.00
11.58
13.40
8.52
13.40
11.79
63
8.31
Return on equity%
13.95
11.16
8.66
10.22
12.90
15.20
14.81
17.63
15.88
13.06
7.95
15.20
13.51
42
7.75
Return on assets%
28.59
30.57
31.72
33.83
35.43
36.07
35.00
36.77
39.68
41.35
14.70
36.77
35.21
31
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
2.05%
3.76%
—
4.15
EPS growth%
24.09
21.88
23.35
24.65
27.28
25.98
28.47
31.41
30.82
30.94
15.23
30.82
26.63
43
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.74%)
(3.49%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(0.93%)
(0.19%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
0.40%
0.66%
—
4.09
Div yield (avg)%
20.14
17.46
15.21
14.58
13.54
15.14
13.87
14.38
13.19
15.09
27.89
14.38
14.84
81
18.25
Payout ratio%
1.12
3.23
2.50
4.50
3.56
4.20
2.93
2.38
5.01
6.76
29.26
4.20
3.40
56
8.575
Shares (diluted)M
9.534
8.967
9.053
9.926
9.092
9.619
8.726
8.901
10.11
9.878
8.615
1.67%
1.42%
62
18.78
Buyback yield%
22.49
20.69
22.03
24.56
26.91
23.99
21.67
23.83
21.78
21.17
11.98
21.78
22.26
58
1.392
D/E ratiox
1.332
1.238
1.254
1.331
1.430
1.390
1.321
1.270
1.169
1.018
0.472
1.270
1.295
89
0.055
Enterprise value$M
0.036
0.038
0.039
0.042
0.041
0.045
0.041
0.046
0.051
0.056
—
6.39%
4.22%
50
0.037
LT debt$M
0.036
0.037
0.037
0.034
0.031
0.034
0.031
0.033
0.035
0.034
0.014
2.24%
0.19%
87
Revenue
$0.054M
2.40%
1.00×
Cost of revenue
$0.037M
2.35%
0.99×
Operating expenses
—
3.40%
1.10×
Goodwill & intangibles
17.93%
Spread over hurdle
11.31%