2.835
Revenue$M
2.877
2.882
2.894
2.948
2.909
2.952
2.948
2.964
2.984
3.023
2.991
0.77%
0.72%
88
15.80
Revenue growth%
5.47
4.93
3.80
2.76
0.40
3.07
2.91
1.49
3.95
5.22
6.12
3.07
3.44
11
24.10
Gross margin%
7.87
7.40
6.18
5.76
2.98
0.99
1.37
0.40
0.40
0.40
26.67
0.40
2.18
42
19.36
Operating margin%
26.39
23.55
25.76
23.59
25.40
27.14
25.21
25.80
23.41
25.81
9.57
25.80
25.58
25
15.31
Net margin%
22.20
22.38
22.30
23.96
24.55
26.45
27.25
27.51
30.05
29.21
22.91
27.51
25.50
71
31.51
P/E ratio (avg)x
14.54
15.26
13.38
14.45
12.71
12.78
12.92
13.10
14.09
13.71
27.52
13.10
13.54
79
13.90
EV/EBITx
18.60
20.62
23.16
27.25
30.04
29.97
33.70
33.08
31.69
37.39
35.37
33.08
30.00
83
24.00
FCF yield (avg)%
3.24
1.11
2.23
2.95
2.57
4.68
4.70
5.55
4.66
5.48
12.89
4.70
3.95
25
17.18
FCF margin%
18.53
17.91
15.51
18.27
19.84
20.10
17.12
20.10
18.53
16.31
24.15
18.53
18.40
74
0.828
FCF / Net incomex
1.327
1.330
1.320
1.422
1.367
1.559
1.790
1.776
1.869
1.936
1.728
1.790
1.490
57
19.95
ROIC%
20.19
21.88
21.95
21.29
21.11
18.18
18.67
16.03
14.22
11.47
23.48
16.03
19.43
30
15.27
Return on equity%
18.69
18.53
15.80
13.85
12.54
11.71
12.52
10.12
7.68
8.65
16.89
10.12
12.53
9
4.34
Return on assets%
11.70
9.56
10.44
13.40
13.99
12.06
11.08
9.14
7.14
7.46
9.43
9.14
10.76
95
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(0.64%)
0.53%
—
11.53
EPS growth%
14.63
16.51
17.46
17.59
19.44
16.64
13.87
14.59
15.72
16.71
6.18
15.72
16.58
53
0.01
Bookvalue per sh$
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.45%
3.12%
—
0.02
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
2.90%
2.52%
—
0.01
Dividend per sh$
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.01
6.66%
6.87%
—
21.92
Div yield (avg)%
16.12
16.91
13.96
14.19
12.76
12.37
14.98
16.03
14.94
17.71
9.96
14.98
14.96
15
21.85
Payout ratio%
14.19
12.44
12.13
13.92
13.90
10.94
10.82
10.92
8.09
5.83
16.55
10.82
11.53
38
233.6
Shares (diluted)M
186.1
188.0
213.5
230.9
252.5
264.8
269.2
288.9
298.4
275.7
240.9
1.77%
4.66%
86
28.24
Buyback yield%
16.36
15.73
13.23
10.61
10.36
10.88
11.22
12.51
10.24
8.20
17.48
10.88
11.05
13
1.002
D/E ratiox
1.127
1.229
1.289
1.202
1.127
1.247
1.332
1.315
1.434
1.453
1.377
1.332
1.268
83
1.198
Enterprise value$M
2.422
2.573
2.425
2.543
2.525
2.581
2.790
2.603
2.482
2.091
2.102
(3.71%)
(2.11%)
10
2.980
LT debt$M
1.204
1.194
1.412
1.542
1.527
1.782
1.742
1.964
2.294
2.320
0.937
8.72%
7.60%
50
Revenue
$3.023M
0.72%
1.00×
Cost of revenue
$1.621M
0.86%
1.01×
Operating expenses
$0.408M
0.62%
0.99×
Goodwill & intangibles
17.88%