6.256
Revenue$M
4.955
5.342
5.685
6.022
6.396
6.750
7.269
7.747
8.411
8.867
6.712
6.75%
6.87%
89
22.76
Revenue growth%
25.27
27.89
25.98
25.18
27.73
27.85
26.40
25.82
27.28
28.20
11.80
27.28
26.84
72
3.24
Gross margin%
30.07
31.51
30.72
31.61
30.97
29.62
27.72
30.66
30.21
30.66
14.95
30.21
30.66
43
20.40
Operating margin%
24.25
21.60
22.54
23.98
21.88
24.88
27.32
29.06
28.97
27.21
7.49
27.32
24.56
36
2.53
Net margin%
25.95
24.75
23.39
25.44
26.60
23.66
21.93
24.54
23.13
22.64
9.97
23.13
24.10
6
10.32
P/E ratio (avg)x
27.14
28.81
28.51
30.11
31.92
31.79
30.41
31.02
30.70
31.59
7.877
31.02
30.56
27
23.38
EV/EBITx
25.46
24.98
24.56
24.97
25.76
26.11
24.69
23.61
21.48
21.30
19.25
23.61
24.83
11
7.47
FCF yield (avg)%
19.00
16.87
15.03
13.94
15.19
14.23
16.84
16.35
13.70
13.60
3.59
14.23
15.11
25
6.77
FCF margin%
29.91
30.77
27.87
26.34
26.21
29.10
31.57
33.24
34.25
35.97
26.89
33.24
30.34
38
1.655
FCF / Net incomex
1.716
1.870
2.158
2.216
2.645
2.931
3.196
3.117
3.732
3.625
1.238
3.196
2.788
18
26.25
ROIC%
13.73
15.66
14.06
16.03
14.58
15.57
16.87
18.06
18.69
18.14
8.91
18.06
15.84
79
23.17
Return on equity%
20.92
23.66
24.93
26.85
26.17
26.79
27.15
26.33
23.76
22.55
5.98
26.33
25.55
68
29.86
Return on assets%
8.27
8.25
9.63
12.49
11.90
11.84
10.49
8.06
7.43
8.24
3.05
8.24
8.95
32
0.03
EPS$
0.02
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.61%
(0.91%)
—
7.95
EPS growth%
22.46
20.20
21.69
24.31
26.72
28.30
26.01
28.40
25.86
28.23
4.52
28.23
25.93
88
0.01
Bookvalue per sh$
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.08
0.10
0.10
0.03
6.91%
8.03%
—
0.02
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.02
4.73%
5.04%
—
0.03
Dividend per sh$
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.03
11.36%
8.25%
—
4.18
Div yield (avg)%
15.84
14.25
13.98
12.26
13.60
12.81
12.19
9.68
6.99
6.74
18.01
9.68
12.53
16
18.32
Payout ratio%
21.40
24.02
22.01
23.52
23.86
26.48
28.94
26.77
25.27
25.43
14.14
26.48
24.64
90
214.9
Shares (diluted)M
159.8
144.6
138.5
125.8
137.4
127.4
120.7
124.4
115.2
117.7
218.5
(3.05%)
(3.50%)
47
29.40
Buyback yield%
11.00
13.55
15.97
18.75
16.86
18.95
18.82
17.35
16.13
18.39
2.96
18.39
17.11
52
1.708
D/E ratiox
0.540
0.533
0.630
0.716
0.770
0.734
0.734
0.840
0.964
1.080
0.922
0.840
0.734
79
5.138
Enterprise value$M
12.56
14.09
15.15
16.57
17.21
16.27
17.73
20.61
23.86
24.61
9.381
7.41%
7.85%
40
6.679
LT debt$M
10.55
12.43
14.59
15.09
17.97
20.55
24.37
27.28
29.12
33.99
8.510
13.60%
14.35%
40
Revenue
$8.867M
6.87%
1.00×
Cost of revenue
$4.008M
7.09%
1.02×
Operating expenses
$1.990M
6.51%
0.97×