0.042
Revenue$M
0.050
0.049
0.049
0.048
0.049
0.050
0.049
0.050
0.049
0.050
0.044
0.55%
(0.05%)
31
28.89
Revenue growth%
11.69
8.98
10.86
13.67
11.12
11.79
12.93
13.33
14.82
12.74
14.78
12.93
12.26
75
8.24
Gross margin%
33.46
31.45
28.47
30.44
31.48
33.19
33.06
35.08
35.01
34.55
4.10
34.55
33.12
8
17.13
Operating margin%
10.45
11.28
8.65
8.97
7.53
6.58
8.61
10.29
10.43
11.36
15.15
10.29
9.63
51
29.22
Net margin%
16.64
19.57
20.08
17.56
14.91
13.91
12.30
14.02
16.81
16.44
3.42
14.02
16.54
40
9.077
P/E ratio (avg)x
21.33
24.68
24.92
23.85
25.67
26.78
28.82
31.39
32.39
34.76
22.56
31.39
26.22
56
22.53
EV/EBITx
6.247
5.958
5.041
4.296
4.217
4.416
4.784
4.742
4.881
4.929
18.38
4.784
4.832
67
16.79
FCF yield (avg)%
9.68
10.50
11.02
12.83
9.94
11.16
13.80
15.70
15.68
15.37
21.61
15.37
11.99
95
17.83
FCF margin%
0.40
1.32
3.89
3.33
1.77
4.33
4.12
4.71
3.33
1.82
6.84
4.12
3.33
9
1.600
FCF / Net incomex
2.145
2.413
2.789
2.919
2.952
2.921
3.350
3.476
3.997
4.597
0.461
3.476
2.937
48
17.65
ROIC%
31.85
31.54
32.12
33.63
31.00
30.89
30.61
28.97
26.00
27.10
6.80
28.97
30.95
81
11.97
Return on equity%
25.84
23.47
21.61
21.75
19.26
21.83
20.72
22.15
23.56
23.79
28.99
22.15
21.99
74
22.10
Return on assets%
20.43
20.47
18.17
20.94
21.85
24.16
23.82
22.59
20.69
20.96
10.69
22.59
20.95
20
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
9.59%
7.72%
—
13.13
EPS growth%
18.83
16.85
16.07
15.11
16.04
17.05
14.13
16.18
15.98
17.61
29.63
16.18
16.12
20
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.08%)
0.86%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
1.74%
3.87%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
5.25%
4.63%
—
26.28
Div yield (avg)%
9.42
10.41
7.89
8.37
6.83
7.01
9.90
10.56
9.03
6.72
3.47
9.03
8.70
91
19.76
Payout ratio%
25.18
23.18
24.56
25.22
22.46
20.52
19.17
19.92
18.62
17.12
11.76
19.17
21.49
55
12.64
Shares (diluted)M
14.42
13.86
14.14
15.52
16.76
18.56
19.08
20.16
20.48
22.76
12.14
6.30%
4.19%
29
15.08
Buyback yield%
24.05
21.90
23.42
22.34
23.38
25.05
25.48
25.66
25.17
24.79
26.33
25.17
24.42
29
0.413
D/E ratiox
0.809
0.846
0.980
1.008
1.043
1.077
1.127
1.147
1.281
1.284
0.483
1.147
1.060
6
0.046
Enterprise value$M
0.029
0.030
0.027
0.026
0.028
0.026
0.024
0.022
0.020
0.019
0.040
(7.16%)
(4.25%)
29
0.030
LT debt$M
0.046
0.044
0.047
0.055
0.058
0.057
0.065
0.074
0.087
0.085
0.011
7.92%
6.20%
40
Revenue
$0.050M
(0.05%)
1.00×
Cost of revenue
$0.033M
(0.05%)
1.00×
Operating expenses
—
(0.50%)
0.96×
Spread over hurdle
64.42%