0.116
Revenue$M
0.767
0.776
0.780
0.783
0.787
0.788
0.783
0.781
0.793
0.821
0.118
0.84%
1.01%
60
12.54
Revenue growth%
15.76
15.37
15.27
15.56
18.23
17.17
16.32
14.47
13.04
12.37
17.34
14.47
15.46
56
5.74
Gross margin%
12.97
11.87
13.06
13.88
16.11
14.17
11.50
14.05
16.26
16.25
23.96
14.17
13.97
75
10.00
Operating margin%
23.37
24.52
26.90
26.85
25.69
26.78
27.59
26.15
23.93
26.85
22.55
26.78
26.47
81
22.83
Net margin%
23.57
22.09
21.44
20.92
18.39
17.19
15.10
17.78
17.74
15.45
13.33
17.19
18.08
47
6.253
P/E ratio (avg)x
16.09
14.14
12.47
12.65
13.11
11.23
11.07
10.74
9.717
8.219
27.41
10.74
11.85
35
18.16
EV/EBITx
26.81
29.06
30.87
28.69
32.13
35.37
32.68
33.59
34.33
34.17
25.09
34.17
32.41
51
4.45
FCF yield (avg)%
11.85
8.96
8.40
9.27
10.97
13.37
12.26
12.04
12.97
15.22
13.12
12.97
11.95
25
10.58
FCF margin%
10.08
11.35
11.75
11.88
13.57
15.29
17.20
15.59
15.49
15.34
5.51
15.49
14.43
11
1.774
FCF / Net incomex
2.581
2.667
2.667
2.769
2.823
3.207
3.859
3.882
4.256
4.205
1.666
3.882
3.015
73
5.84
ROIC%
20.53
19.03
19.91
18.56
17.24
18.11
19.67
17.62
16.74
19.18
12.50
18.11
18.80
23
8.73
Return on equity%
27.15
28.89
28.17
27.64
27.60
25.38
23.34
22.77
23.52
21.05
3.16
23.34
26.26
77
18.64
Return on assets%
22.27
21.23
22.58
25.51
28.27
29.14
26.71
28.10
31.09
33.29
14.54
29.14
27.40
70
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
5.28%
11.07%
—
4.09
EPS growth%
29.67
31.02
29.09
28.20
29.70
29.10
28.60
29.96
29.94
32.09
23.07
29.94
29.69
87
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
5.71%
7.71%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
6.45%
6.50%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.01%)
(1.94%)
—
17.72
Div yield (avg)%
9.18
9.67
12.29
10.29
12.14
14.13
12.80
15.31
14.95
13.06
3.14
14.13
12.54
81
25.16
Payout ratio%
18.67
17.51
17.59
19.82
22.28
19.76
16.89
14.28
13.15
12.67
9.24
14.28
17.55
85
202.6
Shares (diluted)M
219.2
213.5
193.5
186.0
170.8
192.7
184.6
194.1
187.0
209.6
203.4
4.18%
0.34%
61
16.92
Buyback yield%
5.45
2.96
5.36
4.89
6.42
6.12
8.62
8.33
7.54
10.30
24.28
8.33
6.27
16
0.640
D/E ratiox
2.492
2.490
2.607
2.504
2.858
3.125
3.499
3.832
4.251
4.178
0.698
3.832
2.991
81
0.308
Enterprise value$M
0.305
0.333
0.360
0.340
0.301
0.280
0.312
0.289
0.283
0.301
0.629
—
(1.34%)
70
0.161
LT debt$M
0.366
0.359
0.388
0.414
0.373
0.326
0.285
0.263
0.231
0.238
0.155
(8.62%)
(3.78%)
33
Revenue
$0.821M
1.01%
1.00×
Cost of revenue
$0.488M
0.92%
0.99×
Operating expenses
$0.168M
1.52%
1.05×
Goodwill & intangibles
15.34%
Spread over hurdle
90.37%