7.158
Revenue$M
7.394
7.558
7.628
7.845
8.165
8.223
8.394
8.356
8.371
8.414
7.883
0.60%
1.38%
41
13.97
Revenue growth%
30.25
28.25
28.15
26.19
28.12
25.82
24.75
24.19
24.44
25.23
6.34
24.75
26.00
12
10.10
Gross margin%
27.04
26.35
24.15
25.32
26.73
24.39
24.47
25.09
25.57
26.68
3.98
25.09
25.45
10
18.25
Operating margin%
25.70
27.32
28.79
26.67
27.74
25.11
23.47
26.03
24.46
25.28
15.75
25.11
25.86
60
6.85
Net margin%
10.63
11.87
13.81
11.40
13.76
14.83
15.21
16.76
17.64
19.28
20.51
16.76
14.32
65
15.42
P/E ratio (avg)x
7.277
8.070
8.608
8.273
9.265
9.480
9.431
9.745
11.15
12.23
11.94
9.745
9.348
57
26.10
EV/EBITx
27.81
27.22
27.17
28.96
30.87
26.17
23.96
24.39
23.13
21.54
30.10
23.96
26.67
92
2.20
FCF yield (avg)%
16.77
13.85
15.11
13.46
11.90
9.33
12.12
13.78
15.73
16.71
17.16
13.78
13.81
13
10.34
FCF margin%
30.16
31.94
33.61
32.78
30.07
27.12
25.29
26.16
25.90
25.67
27.43
25.90
28.59
79
0.781
FCF / Net incomex
2.874
3.138
3.102
3.371
3.897
3.869
4.102
3.864
3.802
4.241
1.250
3.869
3.833
32
8.43
ROIC%
19.94
22.79
25.77
23.68
21.48
19.36
19.94
20.46
20.05
19.33
3.09
19.94
20.26
19
24.97
Return on equity%
19.02
19.32
18.95
18.69
17.85
18.60
16.54
15.27
14.60
16.63
25.08
16.54
18.23
93
17.81
Return on assets%
24.72
23.83
24.47
22.77
23.80
23.25
22.67
22.06
19.19
20.49
7.45
22.06
23.01
84
0.04
EPS$
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.05
0.06
0.05
0.04
(0.46%)
0.38%
—
22.86
EPS growth%
17.60
15.28
16.14
17.17
17.35
18.82
16.88
14.04
15.69
16.39
9.14
16.39
16.63
60
0.02
Bookvalue per sh$
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.07
0.07
0.02
8.43%
7.95%
—
0.03
FCF per share$
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.03
(4.24%)
0.06%
—
0.01
Dividend per sh$
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.07
0.08
0.09
0.02
8.25%
9.20%
—
4.70
Div yield (avg)%
6.12
5.13
3.45
2.57
5.48
3.26
0.40
0.40
0.40
1.54
16.84
0.40
2.91
64
8.45
Payout ratio%
12.20
15.03
12.59
10.68
11.10
8.52
11.02
10.62
9.94
12.17
13.35
10.62
11.06
65
129.3
Shares (diluted)M
244.8
289.4
318.9
379.6
457.5
557.8
575.2
575.5
577.0
698.6
134.0
8.84%
11.00%
43
24.84
Buyback yield%
15.69
16.36
15.73
14.42
16.91
17.43
17.56
18.01
18.34
16.32
14.12
17.56
16.64
89
1.174
D/E ratiox
0.718
0.769
0.704
0.713
0.700
0.768
0.824
0.912
0.926
1.052
0.343
0.912
0.768
69
8.062
Enterprise value$M
7.930
8.445
9.642
11.02
11.97
12.49
14.56
16.96
19.00
21.82
1.092
12.76%
11.47%
94
3.668
LT debt$M
5.821
5.740
6.208
7.001
7.550
8.474
9.542
9.564
9.298
8.577
6.895
2.58%
4.21%
42
Revenue
$8.414M
1.38%
1.00×
Cost of revenue
$4.582M
1.26%
0.99×
Operating expenses
$1.736M
1.34%
1.00×
Property and equipment
20.38%
Spread over hurdle
76.93%