0.726
Revenue$M
2.404
2.516
2.559
2.592
2.715
2.775
2.789
2.909
2.977
3.084
0.772
2.58%
2.79%
79
27.17
Revenue growth%
12.96
12.94
12.83
13.61
12.32
10.40
12.88
11.25
10.27
9.13
3.90
10.40
12.58
11
14.06
Gross margin%
23.40
20.97
18.61
17.86
15.18
18.09
20.47
17.99
15.97
18.88
17.58
18.09
18.35
81
21.77
Operating margin%
1.18
0.40
2.83
2.89
2.59
1.99
0.40
0.40
0.40
0.40
11.08
0.40
0.79
16
6.72
Net margin%
8.54
11.15
11.57
11.47
9.85
7.64
6.40
6.82
7.26
6.79
12.76
6.82
8.09
12
24.16
P/E ratio (avg)x
47.45
51.75
54.45
55.11
60.93
61.72
58.17
55.69
63.03
60.45
13.76
60.45
56.93
20
20.94
EV/EBITx
34.57
40.08
38.82
42.13
41.38
39.55
44.54
49.00
52.28
53.38
30.37
49.00
41.76
69
25.69
FCF yield (avg)%
13.57
13.56
14.31
12.03
12.91
10.36
11.55
10.79
12.03
10.54
28.37
10.79
12.03
28
11.12
FCF margin%
14.06
12.80
14.46
13.80
15.09
17.58
19.31
16.89
19.87
18.06
20.14
18.06
15.99
54
1.341
FCF / Net incomex
0.668
0.630
0.585
0.519
0.467
0.462
0.433
0.429
0.398
0.376
1.646
0.429
0.465
21
15.68
ROIC%
8.18
10.12
11.87
13.67
11.92
9.11
6.81
8.23
10.94
12.00
24.93
9.11
10.53
62
17.34
Return on equity%
26.00
24.36
24.76
21.87
22.62
20.47
20.78
18.88
16.58
16.81
9.43
18.88
21.33
23
5.66
Return on assets%
22.90
25.12
22.76
23.09
21.75
23.88
20.90
21.52
20.00
18.49
9.76
20.90
22.26
90
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
9.82%
8.53%
—
23.22
EPS growth%
32.02
34.52
36.39
37.18
34.25
35.37
37.26
37.87
36.63
38.22
8.95
37.26
36.51
13
—
Bookvalue per sh$
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
2.41%
2.48%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(1.50%)
(2.69%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
6.28%
(0.34%)
—
28.50
Div yield (avg)%
23.25
21.49
23.88
21.33
21.10
21.96
22.64
23.75
21.47
19.74
6.88
21.96
21.72
20
28.65
Payout ratio%
17.76
20.51
19.30
21.37
20.86
22.12
22.44
21.65
21.20
18.66
28.54
21.65
21.03
17
364.5
Shares (diluted)M
443.1
496.3
579.5
566.0
564.8
645.0
729.4
767.1
864.1
853.8
358.9
8.61%
6.79%
47
15.23
Buyback yield%
15.77
18.06
20.18
18.37
17.01
16.93
14.77
14.64
14.30
12.49
16.52
14.64
16.35
60
1.544
D/E ratiox
0.541
0.535
0.615
0.737
0.886
0.929
1.094
1.291
1.334
1.422
1.300
1.291
0.908
34
0.778
Enterprise value$M
0.239
0.262
0.244
0.245
0.270
0.275
0.268
0.250
0.249
0.232
1.382
(2.96%)
(0.93%)
48
0.394
LT debt$M
3.510
3.595
3.652
3.357
3.510
3.175
3.280
3.358
3.268
3.655
4.021
0.81%
0.52%
93
Revenue
$3.084M
2.79%
1.00×
Cost of revenue
$1.629M
2.87%
1.01×
Operating expenses
$0.424M
2.64%
0.99×