0.220
Revenue$M
0.296
0.306
0.308
0.310
0.323
0.332
0.343
0.359
0.369
0.384
0.226
3.56%
2.92%
66
13.23
Revenue growth%
6.48
4.92
6.46
6.33
7.00
8.97
6.15
5.48
6.19
6.94
17.21
6.19
6.39
77
28.89
Gross margin%
22.86
24.72
23.61
22.28
24.95
24.84
24.17
23.79
22.19
23.61
15.12
23.79
23.70
43
26.02
Operating margin%
28.66
27.28
24.32
22.46
20.96
23.87
20.91
21.09
22.24
22.94
7.51
22.24
22.70
48
18.26
Net margin%
26.11
28.85
31.52
31.42
32.34
30.46
32.43
30.00
32.69
30.09
11.56
30.46
30.94
94
11.14
P/E ratio (avg)x
20.05
23.40
23.41
24.30
25.49
29.76
35.34
39.06
47.40
55.39
24.27
39.06
27.62
20
24.65
EV/EBITx
32.85
35.84
38.97
43.91
42.44
41.39
41.21
39.39
43.05
48.06
14.64
41.39
41.30
94
12.37
FCF yield (avg)%
15.56
16.00
14.68
12.73
14.10
13.45
13.32
13.14
11.45
9.60
9.43
13.14
13.39
7
22.46
FCF margin%
21.83
20.61
20.98
23.80
26.66
29.37
31.81
29.35
26.64
28.18
9.23
29.35
26.65
58
1.258
FCF / Net incomex
1.015
1.082
1.126
1.107
1.000
1.019
1.083
1.158
1.034
1.055
0.826
1.055
1.068
12
26.75
ROIC%
20.02
21.37
21.12
22.29
21.40
23.47
24.60
22.39
21.28
20.58
20.81
22.39
21.39
85
27.23
Return on equity%
22.20
19.63
21.76
21.15
19.52
19.98
18.32
16.58
19.14
20.73
10.79
19.14
19.80
33
29.25
Return on assets%
23.33
22.09
23.66
26.16
23.30
23.21
24.01
21.03
22.93
22.89
21.05
22.93
23.26
15
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
2.82%
5.37%
—
25.15
EPS growth%
29.21
30.38
28.72
30.53
31.26
33.20
35.38
35.92
36.82
33.87
28.30
35.38
32.23
39
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
5.22%
8.80%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(3.50%)
(1.21%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
2.52%
4.31%
—
10.78
Div yield (avg)%
25.12
24.19
24.59
25.07
24.28
27.04
24.95
24.60
24.19
26.02
26.57
24.95
24.77
46
15.62
Payout ratio%
11.24
8.38
6.80
5.80
6.22
7.05
8.04
9.52
7.88
8.33
5.68
8.04
7.96
17
114.0
Shares (diluted)M
91.03
88.02
76.29
80.17
75.82
66.56
66.37
59.26
53.76
49.36
112.7
(8.22%)
(6.27%)
80
15.36
Buyback yield%
11.63
11.63
11.05
9.38
8.99
9.12
10.74
8.42
9.04
8.02
14.12
9.04
9.25
17
0.922
D/E ratiox
0.964
0.894
0.945
1.046
0.924
0.884
0.847
0.745
0.731
0.772
1.645
0.772
0.889
75
0.253
Enterprise value$M
0.340
0.374
0.357
0.337
0.377
0.363
0.400
0.428
0.389
0.371
0.016
(0.32%)
0.48%
5
0.091
LT debt$M
0.121
0.132
0.127
0.140
0.163
0.173
0.182
0.173
0.193
0.226
0.201
6.72%
6.06%
44
Revenue
$0.384M
2.92%
1.00×
Cost of revenue
$0.176M
3.13%
1.02×
Operating expenses
$0.093M
2.90%
1.00×
Property and equipment
16.29%
Goodwill & intangibles
16.06%
Spread over hurdle
(1.35%)