0.124
Revenue$M
0.695
0.729
0.775
0.793
0.826
0.861
0.899
0.957
1.015
1.081
0.136
5.52%
4.93%
23
27.55
Revenue growth%
21.58
22.65
22.32
24.72
24.87
26.10
24.60
21.79
24.22
25.77
24.88
24.60
24.41
73
24.57
Gross margin%
8.23
7.36
5.85
6.32
8.82
6.19
5.80
3.43
5.73
7.57
11.96
5.80
6.26
46
22.22
Operating margin%
16.43
15.58
18.24
19.73
17.57
15.27
15.34
17.08
17.42
17.45
24.08
17.08
17.25
60
15.81
Net margin%
0.56
1.88
1.29
3.77
3.19
2.01
4.07
2.71
2.52
1.39
15.52
2.52
2.27
70
11.28
P/E ratio (avg)x
27.18
27.36
28.58
29.97
29.31
33.43
35.33
35.96
40.69
40.63
22.05
35.96
31.70
68
33.30
EV/EBITx
13.69
14.64
16.32
15.67
17.94
17.27
19.82
21.21
21.40
22.49
15.02
21.21
17.60
65
12.91
FCF yield (avg)%
31.16
32.79
30.72
32.29
33.18
32.23
32.70
33.90
34.36
31.72
22.12
32.70
32.49
21
4.72
FCF margin%
10.41
13.41
11.13
10.73
9.80
10.56
11.71
12.55
9.66
9.20
29.15
10.56
10.64
61
0.544
FCF / Net incomex
0.950
1.061
1.121
1.198
1.425
1.547
1.579
1.660
1.668
1.897
1.024
1.660
1.486
25
17.89
ROIC%
20.50
18.18
18.84
17.03
17.08
20.05
20.25
20.66
20.54
21.02
11.34
20.54
20.15
74
11.87
Return on equity%
7.36
9.07
9.74
8.07
6.87
7.36
6.13
8.72
7.98
8.48
4.58
7.98
8.02
79
6.67
Return on assets%
17.88
17.88
15.96
18.20
16.78
17.95
17.07
16.82
15.28
13.63
11.96
16.82
16.95
82
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
3.75%
2.17%
—
8.47
EPS growth%
8.45
10.11
12.15
12.53
15.37
12.86
11.25
14.12
15.28
15.94
3.98
14.12
12.69
13
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.06%)
(2.62%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
1.92%
2.88%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
6.46%
4.29%
—
24.38
Div yield (avg)%
25.36
28.34
30.23
27.87
27.41
26.96
24.99
23.70
24.33
25.79
10.69
24.99
26.37
94
28.83
Payout ratio%
0.40
0.40
0.77
0.40
0.40
0.50
2.47
1.17
0.40
2.17
25.51
1.17
0.45
69
178.2
Shares (diluted)M
194.8
212.7
210.2
221.4
249.1
282.8
321.9
373.0
433.9
444.1
175.3
12.26%
7.97%
18
29.95
Buyback yield%
6.07
6.28
4.26
6.52
4.07
2.65
5.50
6.06
4.18
5.14
14.40
5.14
5.32
88
0.444
D/E ratiox
0.550
0.585
0.542
0.510
0.465
0.515
0.488
0.547
0.528
0.555
0.350
0.528
0.535
47
0.855
Enterprise value$M
0.401
0.479
0.517
0.624
0.662
0.675
0.791
0.951
1.035
1.093
0.199
10.54%
10.88%
10
0.867
LT debt$M
0.909
0.945
1.051
1.134
1.159
1.156
1.255
1.395
1.575
1.588
0.316
6.50%
5.41%
44
Revenue
$1.081M
4.93%
1.00×
Cost of revenue
$0.582M
4.70%
0.98×
Operating expenses
$0.208M
5.04%
1.01×
Goodwill & intangibles
19.02%