1.553
Revenue$M
3.669
3.749
3.724
3.783
3.795
3.790
3.789
3.878
3.833
3.883
1.623
0.46%
0.84%
17
9.13
Revenue growth%
4.61
5.17
4.59
6.95
6.29
4.34
6.75
7.07
6.26
5.51
12.70
6.26
5.89
47
5.03
Gross margin%
18.93
21.08
21.44
23.55
24.01
26.90
25.91
27.17
25.64
23.71
27.34
25.91
23.86
49
19.83
Operating margin%
3.52
6.42
7.75
8.00
10.14
7.75
9.79
8.61
7.90
6.87
6.69
7.90
7.83
30
7.83
Net margin%
18.45
20.64
21.57
22.59
25.30
27.99
25.89
25.49
26.35
26.55
25.25
26.35
25.40
83
16.75
P/E ratio (avg)x
10.00
9.564
9.588
10.45
10.76
11.68
13.19
12.44
11.58
13.29
27.99
12.44
11.17
33
7.442
EV/EBITx
31.44
36.17
35.81
35.20
32.86
38.06
40.96
42.62
42.39
39.94
25.61
40.96
37.11
54
4.63
FCF yield (avg)%
4.70
6.05
6.73
6.67
6.37
7.17
9.83
9.46
10.34
8.46
10.08
9.46
6.95
32
20.84
FCF margin%
27.88
25.12
25.62
28.20
30.35
28.32
26.36
26.49
28.10
27.20
11.95
27.20
27.54
72
1.081
FCF / Net incomex
0.097
0.101
0.090
0.086
0.078
0.069
0.075
0.075
0.069
0.064
0.250
0.069
0.077
9
9.38
ROIC%
20.28
17.29
17.06
15.86
13.95
13.84
13.68
16.31
15.98
13.42
27.82
13.84
15.92
16
11.45
Return on equity%
9.18
11.96
9.52
11.55
13.58
14.89
17.29
17.74
19.47
19.90
18.14
17.74
14.24
5
27.04
Return on assets%
26.42
26.02
27.95
29.44
30.00
29.80
31.59
29.79
30.35
33.13
11.47
30.35
29.79
14
0.01
EPS$
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
5.58%
7.01%
—
23.69
EPS growth%
11.62
8.67
9.16
8.53
7.82
5.76
6.71
8.01
10.90
12.36
2.22
8.01
8.60
49
—
Bookvalue per sh$
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
10.55%
9.48%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.34%
1.98%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.70%
3.69%
—
16.67
Div yield (avg)%
5.40
3.95
4.47
7.08
6.38
8.22
8.86
11.28
13.19
11.62
16.91
11.28
7.65
52
18.49
Payout ratio%
23.19
24.40
24.13
22.89
23.04
25.04
26.40
27.03
24.85
24.14
19.00
25.04
24.27
22
189.6
Shares (diluted)M
223.8
212.5
221.3
242.9
236.1
225.6
199.8
221.3
229.6
221.1
191.7
(1.30%)
0.18%
76
10.23
Buyback yield%
13.97
16.20
16.05
18.35
15.71
13.29
13.32
14.62
13.23
15.20
15.06
13.32
14.91
38
1.718
D/E ratiox
0.186
0.202
0.185
0.194
0.190
0.171
0.181
0.167
0.167
0.174
1.189
0.171
0.183
90
0.917
Enterprise value$M
2.149
2.202
2.233
2.533
2.708
2.626
2.885
3.127
3.130
3.593
0.197
5.82%
4.47%
26
0.677
LT debt$M
0.655
0.644
0.741
0.815
0.907
1.018
1.093
1.299
1.476
1.737
2.691
13.88%
10.40%
89
Revenue
$3.883M
0.84%
1.00×
Cost of revenue
$2.650M
0.70%
0.99×
Operating expenses
$0.747M
1.53%
1.07×
Cash and investments
19.04%