0.482
Revenue$M
0.436
0.450
0.477
0.494
0.513
0.529
0.554
0.582
0.614
0.636
0.538
4.40%
4.01%
69
10.31
Revenue growth%
13.24
11.64
14.09
13.89
11.44
13.62
16.40
17.07
16.56
17.05
23.30
16.56
13.99
33
7.80
Gross margin%
23.83
20.92
22.22
24.25
22.20
21.47
19.84
21.82
23.91
26.03
3.10
21.82
22.21
63
13.79
Operating margin%
20.96
23.24
21.12
19.79
21.08
22.05
22.53
23.74
23.01
21.24
11.92
22.53
21.65
46
10.67
Net margin%
22.63
21.46
20.14
22.46
24.00
23.18
21.84
21.53
19.53
21.91
19.68
21.84
21.88
37
18.08
P/E ratio (avg)x
14.66
14.85
16.12
14.60
14.94
15.15
13.33
11.46
11.90
12.89
10.32
12.89
14.63
33
19.22
EV/EBITx
11.73
11.81
12.29
12.20
12.68
13.04
12.17
13.66
13.20
13.49
23.33
13.20
12.48
93
11.51
FCF yield (avg)%
22.80
21.17
21.26
18.51
20.93
22.70
21.71
19.55
17.46
15.22
15.99
19.55
21.05
60
18.01
FCF margin%
17.53
16.28
13.58
11.28
11.05
12.58
14.07
15.87
13.32
13.29
28.66
13.32
13.45
49
0.646
FCF / Net incomex
1.670
1.798
1.721
1.756
1.895
1.936
1.749
1.525
1.347
1.445
1.103
1.525
1.735
9
23.04
ROIC%
19.86
22.16
20.96
20.27
21.87
22.95
20.55
21.23
21.78
21.21
29.71
21.23
21.22
58
29.93
Return on equity%
15.67
18.52
20.03
21.14
19.23
20.83
17.98
16.80
15.39
14.40
15.13
16.80
18.25
20
14.85
Return on assets%
4.71
5.72
8.35
8.26
6.80
8.50
9.74
10.76
10.02
8.79
29.87
9.74
8.43
89
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.19%
7.25%
—
9.07
EPS growth%
14.22
14.34
14.98
16.95
17.07
17.76
19.65
18.35
17.64
15.55
18.29
17.76
17.01
16
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
9.91%
9.07%
—
0.01
FCF per share$
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.38%
9.25%
—
0.01
Dividend per sh$
0.01
0.01
0.01
—
—
—
—
—
—
—
—
(3.38%)
(2.60%)
—
8.90
Div yield (avg)%
10.14
8.00
8.98
11.73
14.18
16.66
16.45
14.82
17.77
18.31
27.85
16.66
14.50
13
2.96
Payout ratio%
29.33
30.07
27.81
25.45
27.63
25.44
25.88
28.20
28.88
29.42
19.39
28.20
28.01
30
42.19
Shares (diluted)M
33.03
33.44
31.72
31.41
31.52
29.00
26.37
23.51
21.32
21.27
41.92
(7.56%)
(5.37%)
82
2.51
Buyback yield%
26.26
29.22
30.89
31.52
28.70
27.42
27.73
25.78
26.38
26.25
22.12
26.38
27.58
67
0.636
D/E ratiox
1.256
1.360
1.400
1.575
1.722
1.762
1.983
2.144
2.330
2.697
0.125
2.144
1.742
93
0.073
Enterprise value$M
0.907
0.879
1.000
1.065
1.121
1.205
1.342
1.492
1.648
1.629
0.045
7.76%
7.03%
9
0.797
LT debt$M
0.169
0.164
0.147
0.147
0.135
0.128
0.125
0.130
0.110
0.093
0.104
(7.22%)
(5.21%)
15
Revenue
$0.636M
4.01%
1.00×
Cost of revenue
$0.344M
4.09%
1.01×
Operating expenses
$0.091M
4.22%
1.02×
Goodwill & intangibles
16.76%
Spread over hurdle
12.33%