0.703
Revenue$M
0.659
0.699
0.730
0.763
0.800
0.819
0.842
0.890
0.925
0.787
0.804
3.93%
4.68%
50
11.62
Revenue growth%
10.24
9.89
10.55
10.79
13.57
13.40
10.66
12.24
11.25
27.69
28.87
12.24
10.90
36
27.51
Gross margin%
18.65
20.30
18.43
18.38
16.08
14.26
11.39
13.21
11.32
13.20
25.79
13.21
17.23
55
26.92
Operating margin%
22.10
20.29
21.17
19.40
17.63
20.39
21.76
19.78
20.87
27.95
17.48
20.39
20.63
64
26.47
Net margin%
2.69
5.04
6.14
3.73
4.60
4.74
4.61
7.26
6.05
7.44
4.33
4.74
4.67
46
26.69
P/E ratio (avg)x
33.82
38.91
42.22
47.24
53.95
61.01
68.20
69.12
79.64
33.81
26.00
68.20
50.59
12
21.13
EV/EBITx
19.78
21.67
23.88
25.02
22.61
24.15
26.71
24.80
22.14
24.35
7.245
24.15
23.24
12
3.22
FCF yield (avg)%
8.02
6.60
8.92
8.09
9.22
8.96
7.26
7.07
5.68
15.69
24.36
7.26
7.64
24
6.45
FCF margin%
2.77
5.07
3.44
1.48
1.31
0.40
0.40
0.40
0.40
13.30
18.77
0.40
1.03
92
0.982
FCF / Net incomex
0.428
0.381
0.390
0.405
0.412
0.369
0.329
0.342
0.350
0.195
0.835
0.350
0.386
60
20.38
ROIC%
27.43
26.03
23.88
24.99
27.79
30.27
29.86
29.17
26.52
6.92
14.65
29.17
26.98
74
15.44
Return on equity%
18.69
21.43
20.75
20.46
22.18
21.53
20.64
22.09
20.96
2.53
3.12
21.53
20.85
27
23.09
Return on assets%
14.30
16.86
16.84
18.29
17.57
16.03
15.29
14.19
14.24
18.33
23.77
15.29
15.66
29
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
1.59%
2.76%
—
21.04
EPS growth%
21.07
19.22
20.04
21.04
20.81
23.22
24.47
23.55
24.84
22.52
4.76
23.55
21.94
13
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
4.30%
3.01%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
7.79%
7.73%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
4.30%
6.73%
—
29.59
Div yield (avg)%
25.16
23.66
25.82
27.15
28.29
28.15
30.12
31.22
28.51
5.21
13.43
28.51
27.65
71
11.76
Payout ratio%
13.68
13.17
10.18
11.28
11.35
10.12
11.29
13.83
13.48
14.55
11.15
11.35
11.76
92
431.8
Shares (diluted)M
493.2
446.5
436.1
465.9
453.7
438.8
439.3
408.9
383.2
424.2
414.7
(3.84%)
(1.90%)
53
28.33
Buyback yield%
0.40
0.40
0.40
0.40
0.40
0.97
0.98
3.42
2.71
11.67
22.66
0.98
0.40
70
0.269
D/E ratiox
0.185
0.223
0.248
0.251
0.243
0.255
0.307
0.367
0.400
0.181
1.517
0.307
0.249
34
0.503
Enterprise value$M
0.361
0.341
0.326
0.320
0.362
0.396
0.409
0.448
0.464
0.722
0.687
7.70%
2.98%
39
0.784
LT debt$M
0.497
0.522
0.528
0.524
0.551
0.519
0.453
0.412
0.397
0.715
0.484
(5.40%)
(0.96%)
63
Revenue
$0.925M
4.68%
1.00×
Cost of revenue
$0.534M
4.77%
1.01×
Operating expenses
$0.188M
4.44%
0.98×
Goodwill & intangibles
14.27%
Spread over hurdle
(2.27%)