0.083
Revenue$M
1.458
1.469
1.483
1.511
1.594
1.615
1.670
1.753
1.838
1.929
0.088
3.89%
3.24%
43
6.18
Revenue growth%
9.67
10.70
13.50
13.15
10.90
13.17
13.19
15.57
13.50
12.80
8.14
13.19
13.16
69
10.04
Gross margin%
20.64
20.36
22.80
23.85
22.54
21.11
19.38
18.14
17.58
14.75
9.67
18.14
20.50
66
16.20
Operating margin%
29.23
27.90
28.27
26.47
29.35
30.96
32.07
29.54
30.37
31.43
27.27
30.96
29.44
39
16.49
Net margin%
27.04
24.53
25.33
28.14
30.31
33.10
34.01
32.82
35.16
36.84
17.76
34.01
31.56
34
25.15
P/E ratio (avg)x
34.44
33.51
32.97
32.94
32.39
33.79
38.29
40.07
41.79
39.86
24.75
39.86
34.12
62
35.13
EV/EBITx
42.86
45.71
51.05
60.87
72.07
81.99
86.12
82.89
96.99
109.1
37.91
86.12
77.03
73
2.56
FCF yield (avg)%
23.97
25.88
28.44
27.21
28.35
26.68
27.23
28.47
30.45
27.53
28.02
27.53
27.38
82
3.92
FCF margin%
7.48
9.98
11.19
11.29
9.62
8.96
7.70
7.39
6.30
5.64
7.08
7.39
8.33
16
1.374
FCF / Net incomex
1.472
1.448
1.492
1.587
1.615
1.570
1.613
1.771
1.726
1.834
0.952
1.726
1.600
75
28.54
ROIC%
28.43
28.58
29.34
28.01
30.32
29.25
30.72
31.15
30.89
33.60
27.43
30.89
29.83
95
27.32
Return on equity%
19.51
16.81
16.87
17.93
16.55
14.46
15.08
14.75
13.87
13.79
16.66
14.46
15.82
7
5.31
Return on assets%
15.87
13.26
10.33
10.33
12.08
14.48
11.83
12.93
14.88
17.58
26.14
14.48
13.09
25
—
EPS$
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.62%
4.06%
—
9.56
EPS growth%
23.80
23.13
22.91
21.62
19.48
21.53
19.93
22.11
20.53
22.83
22.69
21.53
21.87
44
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.70%)
1.17%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(1.05%)
—
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
1.46%
0.83%
—
9.51
Div yield (avg)%
32.08
29.68
30.46
30.60
29.20
29.52
29.23
28.53
26.48
27.88
5.28
28.53
29.37
62
16.04
Payout ratio%
23.07
21.90
21.17
20.82
23.14
21.77
21.67
24.25
26.52
26.69
27.83
24.25
22.48
33
253.8
Shares (diluted)M
202.9
197.6
195.0
202.2
215.7
216.7
195.4
179.0
184.7
176.6
254.5
(3.92%)
(2.45%)
44
19.58
Buyback yield%
12.87
13.74
14.99
15.38
18.16
17.41
14.50
13.39
13.70
16.23
24.90
14.50
14.75
38
0.946
D/E ratiox
0.835
0.883
0.949
0.963
1.061
1.109
1.056
0.985
0.915
0.934
0.266
0.985
0.956
84
0.884
Enterprise value$M
1.052
1.156
1.272
1.444
1.424
1.338
1.366
1.469
1.430
1.360
0.720
(0.92%)
2.31%
93
0.315
LT debt$M
2.369
2.590
2.592
2.920
3.106
3.391
3.600
4.384
4.307
4.360
1.264
7.02%
7.96%
69
Revenue
$1.929M
3.24%
1.00×
Cost of revenue
$1.350M
3.24%
1.00×
Operating expenses
$0.280M
3.32%
1.01×
Spread over hurdle
(3.94%)