0.046
Revenue$M
0.072
0.076
0.082
0.086
0.091
0.096
0.103
0.110
0.113
0.048
0.050
5.52%
5.78%
19
24.17
Revenue growth%
16.25
18.56
20.42
18.20
15.20
17.32
19.96
19.30
22.17
11.92
8.72
19.30
18.64
61
26.10
Gross margin%
0.85
2.47
5.01
5.75
3.69
3.13
0.49
3.47
3.22
21.61
7.89
3.22
3.17
53
2.73
Operating margin%
24.89
27.71
25.21
22.50
20.83
23.61
25.29
27.36
26.50
11.30
8.43
25.29
25.25
15
10.88
Net margin%
21.55
22.46
24.67
24.06
24.03
24.63
27.10
29.32
28.63
26.70
11.31
27.10
24.34
94
20.47
P/E ratio (avg)x
22.28
23.67
23.68
26.71
27.46
28.44
28.48
32.93
38.71
24.54
10.30
28.48
27.09
63
19.25
EV/EBITx
23.98
23.13
25.19
23.21
24.97
28.38
28.07
31.58
34.85
31.78
12.86
28.38
25.08
66
13.53
FCF yield (avg)%
6.13
4.05
4.80
2.55
2.64
2.34
0.40
0.40
0.40
15.38
18.16
0.40
2.59
66
7.66
FCF margin%
22.77
20.74
18.90
21.65
24.26
24.39
26.48
27.72
28.72
8.62
29.11
26.48
24.32
71
1.596
FCF / Net incomex
0.485
0.485
0.485
0.521
0.553
0.484
0.502
0.489
0.444
1.004
0.844
0.489
0.487
41
25.79
ROIC%
14.35
16.87
18.22
18.81
16.68
19.04
16.22
16.15
18.43
26.87
23.58
16.68
16.78
84
16.67
Return on equity%
27.44
24.66
26.55
24.09
26.96
24.72
25.04
22.76
23.66
23.24
25.55
24.72
24.88
15
6.56
Return on assets%
2.52
1.58
0.40
1.42
0.40
0.40
1.67
1.17
0.40
18.99
10.39
0.40
1.30
90
—
EPS$
—
—
—
0.01
—
0.01
0.01
0.01
0.01
—
—
5.84%
8.80%
—
25.28
EPS growth%
25.28
27.82
27.78
26.24
26.05
25.72
23.18
24.69
22.50
29.77
18.64
24.69
25.50
68
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
7.10%
9.26%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(4.11%)
(5.37%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.78%)
(1.52%)
—
2.33
Div yield (avg)%
27.33
27.16
28.98
31.44
29.04
27.73
25.30
26.75
26.77
11.23
29.44
26.77
27.53
92
15.59
Payout ratio%
19.48
18.17
15.81
12.95
15.39
16.95
16.93
17.59
16.69
21.60
21.49
16.93
16.94
33
16.55
Shares (diluted)M
27.23
28.17
29.04
30.64
35.45
37.84
39.29
41.15
41.80
16.51
16.45
6.41%
7.02%
86
11.50
Buyback yield%
24.41
23.11
23.49
26.39
29.33
28.32
29.70
30.39
28.93
29.60
16.53
29.33
27.35
48
0.358
D/E ratiox
1.354
1.283
1.397
1.351
1.461
1.462
1.594
1.808
1.716
0.152
0.156
1.594
1.444
28
0.058
Enterprise value$M
0.017
0.018
0.019
0.019
0.018
0.017
0.018
0.019
0.020
0.053
0.023
0.92%
1.97%
88
0.052
LT debt$M
0.038
0.041
0.048
0.055
0.063
0.071
0.076
0.089
0.094
0.052
0.092
11.16%
11.66%
28
Revenue
$0.113M
5.78%
1.00×
Cost of revenue
$0.074M
6.03%
1.02×
Operating expenses
$0.018M
5.27%
0.95×
Goodwill & intangibles
16.31%
Spread over hurdle
18.31%