5.333
Revenue$M
7.280
7.884
8.449
9.050
9.603
10.14
10.74
11.36
12.47
13.44
5.690
6.95%
6.92%
17
29.67
Revenue growth%
16.62
13.95
14.63
15.18
16.91
18.10
17.50
15.74
15.53
14.94
17.85
15.74
15.63
41
9.56
Gross margin%
18.51
16.93
18.90
20.44
20.51
17.76
16.60
18.19
18.73
18.39
20.97
18.19
18.45
23
26.36
Operating margin%
11.85
11.90
14.06
11.35
11.98
14.11
16.63
14.74
12.32
9.83
6.96
14.11
12.15
64
21.14
Net margin%
11.70
11.22
10.19
12.38
11.29
14.22
11.65
12.74
11.83
11.09
25.81
11.83
11.68
75
7.945
P/E ratio (avg)x
18.61
18.49
19.39
20.16
21.97
23.12
19.83
19.98
21.66
23.41
21.09
21.66
20.07
59
23.96
EV/EBITx
32.93
35.71
41.02
38.10
39.79
43.94
41.76
42.66
49.08
50.84
15.16
43.94
41.39
85
4.14
FCF yield (avg)%
13.59
15.71
17.07
14.72
14.47
15.56
14.99
12.27
14.89
13.40
29.05
14.89
14.80
51
16.01
FCF margin%
19.22
20.03
19.61
17.36
19.41
16.53
16.96
14.61
16.75
13.95
21.93
16.53
17.16
88
0.926
FCF / Net incomex
0.246
0.230
0.236
0.220
0.238
0.266
0.300
0.299
0.284
0.282
1.691
0.284
0.256
18
10.27
ROIC%
18.49
16.73
17.47
17.70
16.99
17.53
17.63
18.31
16.94
17.08
6.74
17.53
17.50
20
15.88
Return on equity%
7.06
7.18
5.92
2.98
1.48
3.16
1.61
0.40
1.25
2.79
17.03
1.61
2.88
55
29.97
Return on assets%
23.99
25.82
23.21
24.87
26.78
28.09
30.10
31.93
32.45
33.49
11.55
31.93
27.43
70
0.02
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
1.20%
2.78%
—
4.77
EPS growth%
29.99
29.94
29.95
27.28
29.23
30.03
32.09
29.11
28.15
28.74
24.90
29.11
29.58
92
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
4.94%
5.34%
—
0.01
FCF per share$
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.08
0.01
11.17%
9.96%
—
0.04
Dividend per sh$
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.02
5.27%
5.73%
—
29.68
Div yield (avg)%
3.16
4.47
2.82
1.88
4.39
2.32
3.64
0.68
0.40
0.98
18.24
0.98
2.57
53
16.80
Payout ratio%
20.18
18.07
17.00
18.16
16.83
14.61
12.57
10.52
13.27
12.94
19.54
12.94
15.72
41
80.56
Shares (diluted)M
76.60
80.78
87.68
86.79
92.71
86.75
83.32
71.93
64.98
69.92
80.17
(5.49%)
(0.62%)
91
29.01
Buyback yield%
30.00
28.97
27.19
24.24
21.87
18.99
19.91
22.39
21.62
24.48
20.61
21.62
23.31
93
1.415
D/E ratiox
1.871
1.751
1.673
1.681
1.534
1.336
1.467
1.441
1.388
1.519
0.880
1.441
1.527
13
7.438
Enterprise value$M
7.139
6.941
6.210
6.229
5.563
4.712
4.054
3.840
4.149
3.645
4.332
(8.11%)
(7.41%)
93
8.804
LT debt$M
8.497
8.110
7.421
7.747
7.038
6.108
5.611
6.056
6.226
6.322
11.18
(2.12%)
(2.58%)
13
Revenue
$13.44M
6.92%
1.00×
Cost of revenue
$7.103M
7.15%
1.02×
Operating expenses
$2.919M
7.08%
1.02×