0.032
Revenue$M
0.044
0.045
0.046
0.046
0.046
0.047
0.047
0.049
0.049
0.050
0.034
1.49%
1.29%
37
8.60
Revenue growth%
13.49
11.65
14.13
13.94
15.87
17.89
17.85
17.69
18.70
19.03
19.98
17.89
16.78
37
27.37
Gross margin%
16.34
19.15
19.71
19.45
21.51
19.74
21.48
24.02
23.49
23.76
23.25
23.49
20.61
68
13.75
Operating margin%
20.40
20.46
22.10
23.07
24.11
25.27
27.29
29.56
30.29
32.83
28.28
29.56
24.69
10
16.60
Net margin%
16.96
16.99
15.88
14.36
16.34
14.18
15.23
16.81
17.56
19.56
13.63
16.81
16.57
90
33.77
P/E ratio (avg)x
25.18
27.49
26.12
28.50
29.72
32.42
36.01
35.16
37.44
44.41
13.95
36.01
31.07
21
12.64
EV/EBITx
16.22
16.39
15.34
16.06
16.12
15.36
16.42
15.36
15.97
16.10
9.526
15.97
16.08
38
3.93
FCF yield (avg)%
10.43
11.24
11.76
11.73
11.65
12.13
12.48
15.27
16.70
19.05
6.67
15.27
11.94
76
27.22
FCF margin%
21.50
22.15
24.62
23.40
25.67
24.31
26.78
26.13
28.40
25.89
27.77
26.13
25.14
52
0.910
FCF / Net incomex
1.280
1.210
1.095
1.189
1.309
1.176
1.048
1.097
1.002
0.887
0.842
1.048
1.137
22
19.86
ROIC%
10.60
13.37
12.61
10.49
11.17
13.36
13.74
12.92
15.77
13.97
5.21
13.74
13.14
7
10.06
Return on equity%
25.56
24.82
23.45
24.97
27.60
29.93
30.64
30.01
29.78
29.92
6.61
29.93
28.69
9
29.79
Return on assets%
7.21
9.01
8.72
8.37
5.67
3.61
3.13
2.17
3.81
1.24
24.52
3.13
4.74
11
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
4.66%
5.15%
—
4.97
EPS growth%
5.89
5.57
4.44
1.57
2.75
0.40
0.40
0.40
1.83
4.12
5.12
0.40
2.29
90
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
1.31%
5.01%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
5.52%
8.96%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
2.89%
5.07%
—
4.29
Div yield (avg)%
10.40
10.56
12.62
10.29
9.16
11.87
14.37
15.77
15.30
13.27
19.61
14.37
12.25
74
6.07
Payout ratio%
28.55
29.20
28.85
31.14
30.47
32.07
29.73
29.03
30.46
33.42
25.06
30.46
30.09
61
27.13
Shares (diluted)M
23.13
22.73
22.18
22.45
24.94
27.42
28.07
31.15
35.00
35.28
27.30
7.18%
3.74%
55
22.79
Buyback yield%
6.00
7.66
8.27
9.41
10.82
10.87
8.73
8.89
7.50
8.52
2.14
8.73
8.62
6
1.348
D/E ratiox
0.354
0.373
0.382
0.398
0.366
0.370
0.390
0.433
0.457
0.465
1.797
0.433
0.386
44
0.014
Enterprise value$M
0.012
0.011
0.012
0.012
0.013
0.016
0.015
0.014
0.015
0.017
0.016
4.66%
4.37%
66
—
LT debt$M
0.017
0.020
0.018
0.017
0.018
0.021
0.021
0.021
0.023
0.023
0.037
4.95%
3.02%
29
Revenue
$0.050M
1.29%
1.00×
Cost of revenue
$0.029M
1.41%
1.01×
Operating expenses
—
1.28%
1.00×
Cash and investments
15.05%
Spread over hurdle
16.43%