0.786
Revenue$M
0.698
0.733
0.752
0.783
0.830
0.877
0.902
0.956
1.001
1.042
0.866
4.64%
4.30%
44
9.94
Revenue growth%
17.80
16.66
15.21
15.46
17.33
19.52
17.02
14.73
14.77
12.93
12.49
14.77
16.06
80
4.22
Gross margin%
12.38
9.71
9.13
9.89
12.23
12.24
14.43
12.93
14.76
12.37
22.35
12.93
12.30
55
19.27
Operating margin%
24.42
26.23
23.83
23.72
21.14
20.33
23.01
24.74
25.99
23.60
7.72
23.60
23.78
15
3.64
Net margin%
7.18
8.46
7.29
6.14
4.63
3.00
5.24
7.30
7.21
8.50
25.71
7.21
7.19
9
6.952
P/E ratio (avg)x
32.40
34.46
35.62
35.70
36.03
32.06
29.14
28.59
28.63
27.82
14.89
28.63
32.23
89
8.054
EV/EBITx
23.46
23.80
22.54
22.55
25.26
23.93
26.36
25.52
25.98
23.56
25.96
25.52
23.86
47
18.56
FCF yield (avg)%
3.06
5.75
4.83
5.96
8.13
7.71
8.55
9.10
6.46
8.15
26.36
8.15
7.08
76
13.55
FCF margin%
11.68
9.70
12.64
11.69
14.12
16.31
18.63
19.73
18.27
19.54
17.14
18.63
15.21
81
0.329
FCF / Net incomex
0.503
0.515
0.549
0.610
0.710
0.787
0.841
0.925
1.045
1.247
0.753
0.925
0.748
43
23.01
ROIC%
12.80
14.36
14.64
13.92
12.77
11.59
11.36
11.23
12.29
14.38
20.23
11.59
12.79
59
26.34
Return on equity%
2.28
0.40
0.40
1.79
0.40
0.40
0.40
0.40
0.40
0.40
20.06
0.40
0.40
46
18.74
Return on assets%
9.88
9.92
12.41
10.30
10.41
13.26
13.61
12.96
10.82
11.06
20.23
12.96
10.94
84
—
EPS$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.13%
4.70%
—
25.23
EPS growth%
12.14
9.56
7.31
4.36
1.47
4.33
7.12
9.44
7.79
7.33
29.08
7.33
7.32
78
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
0.01
—
4.92%
3.82%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
0.82%
2.51%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
1.01%
2.32%
—
29.50
Div yield (avg)%
18.93
18.45
18.91
17.91
15.03
13.64
15.15
15.48
18.01
15.68
11.49
15.48
16.79
21
18.34
Payout ratio%
15.29
16.01
15.36
15.71
14.28
13.32
13.21
10.44
8.08
10.78
13.13
10.78
13.80
63
132.6
Shares (diluted)M
163.7
195.0
195.1
225.9
258.7
269.8
320.8
376.0
425.1
480.0
129.8
13.15%
11.09%
65
21.10
Buyback yield%
22.16
23.27
23.04
20.86
19.22
20.03
20.61
18.89
16.21
15.81
20.32
18.89
20.32
31
0.255
D/E ratiox
1.324
1.256
1.310
1.234
1.179
1.150
1.169
1.197
1.102
1.162
0.989
1.162
1.188
88
0.135
Enterprise value$M
0.710
0.706
0.686
0.718
0.692
0.742
0.842
0.895
0.836
0.886
0.163
5.07%
2.95%
60
0.328
LT debt$M
0.534
0.592
0.658
0.693
0.687
0.749
0.755
0.785
0.862
0.928
0.060
6.19%
6.70%
33
Revenue
$1.042M
4.30%
1.00×
Cost of revenue
$0.658M
4.46%
1.02×
Operating expenses
$0.121M
3.89%
0.96×
Spread over hurdle
(3.25%)