0.536
Revenue$M
0.902
0.941
0.979
1.019
1.098
1.134
1.184
1.260
1.311
0.594
0.621
5.18%
4.80%
61
3.60
Revenue growth%
20.94
18.68
19.32
19.11
18.33
17.26
19.41
21.50
21.21
13.88
10.10
19.41
19.31
45
2.88
Gross margin%
6.33
3.70
4.85
4.07
1.17
1.68
4.51
2.74
0.45
29.80
15.59
1.68
3.88
84
6.73
Operating margin%
34.79
33.51
32.46
31.82
33.74
34.02
35.48
37.42
37.94
4.80
19.27
35.48
33.88
59
2.09
Net margin%
25.70
25.58
27.92
29.00
28.31
26.39
26.24
27.33
26.33
13.28
28.85
26.39
26.49
51
11.95
P/E ratio (avg)x
27.69
30.38
27.50
25.14
24.33
26.24
27.79
30.18
31.39
9.312
16.84
27.79
27.74
91
12.14
EV/EBITx
30.19
31.84
34.94
38.10
37.09
36.88
38.84
40.22
40.91
15.91
26.88
38.84
36.99
94
3.70
FCF yield (avg)%
20.25
18.72
18.31
18.80
15.99
18.29
16.62
16.24
18.00
25.29
9.19
16.62
18.30
61
18.28
FCF margin%
8.56
9.06
10.14
10.86
12.21
15.16
16.83
14.02
14.12
27.17
14.46
14.12
11.60
68
0.417
FCF / Net incomex
0.606
0.539
0.466
0.510
0.443
0.415
0.385
0.375
0.401
0.637
1.573
0.401
0.454
22
9.11
ROIC%
26.05
24.74
22.07
21.04
18.14
20.18
19.00
20.31
21.18
16.86
25.71
20.18
21.11
34
17.74
Return on equity%
9.41
8.21
5.88
8.32
11.04
11.04
13.89
15.00
16.41
19.06
9.01
13.89
11.04
26
9.91
Return on assets%
28.32
29.50
31.74
30.28
30.43
27.84
29.37
26.75
27.61
6.11
2.10
27.84
28.85
45
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
7.19%
7.18%
—
3.70
EPS growth%
18.69
21.06
18.46
18.06
15.74
17.48
20.05
22.68
23.27
15.20
19.80
20.05
19.02
64
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.94%)
0.09%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(1.11%)
0.38%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(4.23%)
(3.06%)
—
22.67
Div yield (avg)%
20.55
21.98
24.85
24.06
25.97
25.78
26.84
26.33
24.83
25.98
10.69
25.97
24.84
15
29.78
Payout ratio%
8.85
6.26
6.08
8.32
7.25
10.23
10.70
12.91
15.40
15.32
6.22
10.70
8.58
66
212.9
Shares (diluted)M
337.4
336.7
396.3
476.4
552.3
587.9
689.1
689.6
709.7
217.0
212.4
8.30%
8.20%
75
4.23
Buyback yield%
3.84
0.99
0.59
3.25
0.40
2.41
1.82
1.19
0.77
15.75
21.70
1.19
1.50
64
1.602
D/E ratiox
1.367
1.444
1.520
1.307
1.337
1.426
1.305
1.137
1.033
1.042
0.747
1.305
1.352
81
0.760
Enterprise value$M
0.586
0.618
0.619
0.639
0.594
0.560
0.516
0.489
0.454
0.368
0.936
(6.60%)
(2.96%)
11
0.894
LT debt$M
0.334
0.345
0.320
0.344
0.327
0.316
0.320
0.309
0.322
0.541
0.649
(1.32%)
1.24%
53
Revenue
$1.311M
4.80%
1.00×
Cost of revenue
$0.918M
4.80%
1.00×
Operating expenses
$0.207M
4.44%
0.97×
Goodwill & intangibles
18.79%
Spread over hurdle
(0.92%)