6.180
Revenue$M
7.697
7.833
8.128
8.241
8.426
8.541
8.850
8.990
9.214
9.498
6.897
2.43%
2.20%
12
23.78
Revenue growth%
10.64
13.30
10.33
10.96
13.14
12.96
13.51
13.93
12.98
12.75
10.34
12.98
12.97
26
19.29
Gross margin%
19.81
18.60
21.00
22.82
25.41
23.18
22.71
24.75
23.68
21.13
25.36
23.18
22.77
75
19.01
Operating margin%
11.22
11.48
12.16
13.71
15.50
16.20
16.97
19.50
20.23
17.95
28.73
17.95
15.85
6
9.37
Net margin%
29.12
31.13
31.94
33.92
33.96
34.72
37.28
37.62
35.17
35.11
23.72
35.17
34.34
28
25.89
P/E ratio (avg)x
21.15
21.10
20.49
19.20
19.60
19.37
19.85
18.46
20.23
17.95
21.05
19.37
19.73
67
15.94
EV/EBITx
36.16
35.17
36.76
37.62
44.18
50.76
49.91
58.52
61.66
65.79
6.187
58.52
47.05
36
8.88
FCF yield (avg)%
24.68
26.21
23.67
22.84
21.97
20.13
19.43
21.85
20.18
20.60
28.20
20.18
21.91
49
22.97
FCF margin%
29.06
28.05
29.52
26.53
26.91
26.73
24.91
22.79
22.76
20.67
4.24
22.79
26.63
66
1.385
FCF / Net incomex
2.334
2.612
2.745
2.897
3.441
3.630
4.315
4.407
4.608
4.718
1.249
4.407
3.535
65
9.51
ROIC%
9.16
11.15
13.58
16.49
17.54
20.48
18.97
19.53
21.46
20.56
10.62
20.48
18.25
47
13.19
Return on equity%
26.29
26.18
25.67
23.22
24.35
25.62
27.37
28.29
25.75
23.46
10.83
25.75
25.71
88
18.27
Return on assets%
28.19
30.16
32.27
34.30
35.11
32.89
31.12
30.94
28.86
31.45
19.54
31.12
31.29
58
0.02
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.02
2.34%
2.82%
—
3.92
EPS growth%
15.47
12.76
10.59
11.53
11.29
11.32
13.72
12.96
12.01
11.47
11.43
12.01
11.77
47
0.02
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.02
8.78%
7.25%
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.02
1.75%
3.39%
—
0.03
Dividend per sh$
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.06
0.02
6.79%
7.08%
—
15.94
Div yield (avg)%
24.37
25.52
27.02
29.02
31.11
31.82
31.36
30.33
29.54
28.75
20.20
30.33
29.28
58
26.45
Payout ratio%
6.16
7.19
5.19
7.42
7.39
10.04
12.45
9.51
8.35
7.34
12.58
9.51
7.40
32
113.3
Shares (diluted)M
106.1
114.3
108.8
110.5
108.3
118.6
115.6
116.1
101.9
94.34
110.3
(2.72%)
(0.94%)
45
24.49
Buyback yield%
16.89
14.39
16.08
13.97
14.80
15.01
12.45
10.28
8.78
8.68
12.27
10.28
14.18
11
0.337
D/E ratiox
0.094
0.096
0.094
0.093
0.080
0.083
0.080
0.076
0.082
0.084
1.522
0.082
0.084
51
1.015
Enterprise value$M
5.962
5.799
5.963
6.020
6.773
7.723
7.732
7.521
7.921
8.320
5.403
4.20%
3.21%
89
6.817
LT debt$M
5.796
6.618
7.299
8.213
9.493
10.70
12.65
14.99
17.42
18.07
3.960
13.74%
13.59%
66
Revenue
$9.498M
2.20%
1.00×
Cost of revenue
$5.365M
2.22%
1.00×
Operating expenses
$2.083M
2.26%
1.01×