1.098
Revenue$M
1.988
2.074
2.131
2.234
2.289
2.338
2.380
2.497
2.522
2.548
1.162
2.17%
2.64%
87
9.61
Revenue growth%
20.10
21.12
20.58
18.28
16.47
14.52
11.54
12.78
14.65
17.33
3.32
14.52
16.90
7
15.16
Gross margin%
23.69
26.49
29.33
31.11
28.60
26.52
25.23
24.57
27.39
26.26
11.25
26.26
26.51
27
29.61
Operating margin%
5.90
7.78
9.54
12.34
13.04
15.05
14.93
14.82
12.84
12.74
10.75
14.82
12.79
60
13.73
Net margin%
9.52
8.31
8.38
10.91
13.91
13.48
15.57
12.67
10.13
8.84
14.24
12.67
10.52
85
20.52
P/E ratio (avg)x
43.25
45.08
40.32
36.82
35.59
37.77
37.24
34.41
34.91
38.24
30.34
37.24
37.51
43
29.42
EV/EBITx
8.161
7.036
7.111
6.327
6.651
5.796
5.344
4.786
5.136
4.792
28.61
5.136
6.062
8
14.45
FCF yield (avg)%
16.97
18.40
15.51
15.42
18.11
21.11
22.98
21.60
23.21
22.77
3.56
22.77
19.75
14
24.00
FCF margin%
5.59
7.79
5.82
3.05
2.56
2.05
0.40
0.40
3.28
2.60
18.82
2.05
2.83
83
0.988
FCF / Net incomex
0.146
0.133
0.142
0.126
0.126
0.129
0.140
0.140
0.144
0.143
0.189
0.140
0.140
18
9.69
ROIC%
15.95
15.21
18.13
15.39
13.84
12.35
10.82
9.03
9.34
7.41
28.41
9.34
13.09
71
3.96
Return on equity%
18.87
20.06
19.19
17.93
16.81
17.81
20.11
22.92
25.16
23.33
24.95
22.92
19.62
92
24.84
Return on assets%
23.95
25.95
24.81
26.53
26.26
24.45
26.52
25.28
27.65
25.54
27.79
25.54
25.75
52
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.32%
(1.15%)
—
3.72
EPS growth%
11.55
14.31
15.83
17.73
20.18
21.98
23.91
21.57
21.06
24.01
25.48
21.98
20.62
18
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
6.68%
4.41%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.15%
6.34%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
—
5.35%
5.81%
—
13.35
Div yield (avg)%
6.33
7.00
6.13
6.07
3.91
5.97
5.52
2.97
5.84
5.01
22.33
5.52
5.90
52
5.93
Payout ratio%
14.20
12.83
14.88
17.08
14.97
13.87
16.18
17.64
18.63
19.62
10.40
17.64
15.57
30
141.8
Shares (diluted)M
115.6
111.7
121.4
133.1
116.5
124.8
135.5
117.4
112.9
114.7
145.0
(0.30%)
0.05%
84
16.90
Buyback yield%
4.72
1.75
3.20
5.06
4.93
2.71
0.40
0.73
0.40
2.69
13.49
0.73
2.70
13
1.663
D/E ratiox
0.861
0.963
1.111
1.132
1.265
1.331
1.562
1.618
1.762
1.808
0.936
1.618
1.298
89
0.195
Enterprise value$M
1.006
1.050
1.011
0.944
1.033
1.003
1.059
1.194
1.369
1.452
2.544
7.05%
4.16%
76
0.923
LT debt$M
4.935
5.368
5.170
5.319
4.947
4.492
4.564
4.406
4.334
4.549
0.900
(1.66%)
0.45%
44
Revenue
$2.548M
2.64%
1.00×
Cost of revenue
$1.213M
3.08%
1.04×
Operating expenses
$0.525M
2.24%
0.96×
Goodwill & intangibles
16.37%
Spread over hurdle
58.84%