1.106
Revenue$M
2.205
2.248
2.324
2.349
2.364
2.389
2.452
2.491
2.543
2.607
1.222
1.97%
1.87%
59
14.18
Revenue growth%
14.48
17.40
20.15
23.12
23.23
22.71
24.14
23.27
25.50
22.83
26.05
23.27
22.97
70
11.43
Gross margin%
21.43
18.56
20.55
19.87
20.70
21.44
20.53
19.84
21.51
23.93
19.91
21.44
20.62
79
14.06
Operating margin%
24.76
26.44
28.54
26.08
23.73
20.96
20.65
18.20
17.87
20.02
10.55
20.02
22.35
61
25.95
Net margin%
22.05
23.04
25.62
24.30
22.66
24.00
26.07
27.17
24.27
21.28
10.30
24.27
24.14
18
32.64
P/E ratio (avg)x
20.79
24.07
26.36
24.90
29.02
33.84
38.41
36.38
34.03
39.41
8.397
36.38
31.43
12
16.11
EV/EBITx
24.11
27.17
29.48
31.21
30.46
32.87
31.17
32.75
31.16
31.93
8.795
31.93
31.17
67
14.61
FCF yield (avg)%
10.96
11.74
11.82
10.49
11.45
14.12
11.35
11.84
8.86
10.54
6.32
11.35
11.40
55
26.83
FCF margin%
4.17
6.48
7.98
9.75
10.59
10.01
10.99
13.54
14.04
16.69
28.44
13.54
10.30
56
1.389
FCF / Net incomex
1.216
1.353
1.398
1.365
1.502
1.546
1.559
1.397
1.416
1.319
0.885
1.416
1.398
39
29.42
ROIC%
17.93
17.74
16.30
14.44
13.63
15.26
15.82
16.30
15.77
17.32
2.94
15.82
16.06
13
2.47
Return on equity%
5.33
7.79
10.01
11.23
9.24
9.47
6.77
9.48
7.22
9.36
6.86
9.36
9.30
94
8.77
Return on assets%
3.59
3.18
3.53
5.03
2.25
2.64
5.55
5.07
7.94
5.36
17.23
5.36
4.31
13
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(0.40%)
(2.92%)
—
18.46
EPS growth%
14.51
17.15
18.21
19.57
17.12
15.34
17.11
16.34
14.66
16.18
16.62
16.18
16.73
33
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
3.95%
1.58%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.26%)
0.40%
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
—
7.65%
7.00%
—
16.87
Div yield (avg)%
20.83
22.21
20.86
19.99
22.29
23.91
25.30
25.20
22.92
23.71
5.17
23.91
22.61
90
26.04
Payout ratio%
23.65
24.54
22.84
24.62
23.17
21.61
21.95
21.29
22.24
21.01
3.84
21.61
22.54
86
149.8
Shares (diluted)M
130.0
119.3
104.0
101.7
93.23
99.88
109.9
113.5
108.5
116.8
152.0
4.60%
(2.02%)
80
22.63
Buyback yield%
22.29
20.75
21.06
19.03
19.74
20.90
20.34
21.32
22.72
23.71
19.80
21.32
20.98
74
1.481
D/E ratiox
1.393
1.448
1.276
1.083
0.955
0.957
1.029
1.086
1.008
0.863
1.599
1.008
1.056
92
1.229
Enterprise value$M
1.769
1.991
1.990
1.935
1.792
1.627
1.516
1.359
1.373
1.447
0.691
(4.19%)
(1.91%)
11
0.316
LT debt$M
1.408
1.241
1.145
1.152
1.071
1.014
1.030
1.036
1.037
1.148
2.264
1.40%
(2.48%)
85
Revenue
$2.607M
1.87%
1.00×
Cost of revenue
$1.509M
1.98%
1.01×
Operating expenses
$0.318M
1.86%
1.00×
Goodwill & intangibles
17.77%
Spread over hurdle
(0.01%)