1.729
Revenue$M
1.650
1.729
1.847
2.010
2.175
2.306
2.430
2.611
2.815
3.021
1.898
6.79%
6.92%
88
6.07
Revenue growth%
4.29
4.32
6.62
4.46
6.41
9.34
6.94
5.40
3.45
2.05
5.79
5.40
4.93
24
10.52
Gross margin%
3.58
5.95
6.92
7.88
8.79
10.13
7.97
9.68
10.94
11.46
28.39
10.13
8.38
82
10.79
Operating margin%
9.55
8.91
6.37
9.34
7.05
8.38
10.94
8.58
8.95
6.58
21.24
8.58
8.75
75
21.58
Net margin%
20.24
18.91
17.71
15.61
16.85
16.61
15.25
13.78
15.93
16.45
23.62
15.93
16.53
14
20.96
P/E ratio (avg)x
28.32
30.52
30.75
31.99
29.35
30.03
27.17
25.44
22.16
24.02
31.97
25.44
28.84
73
21.97
EV/EBITx
9.197
9.945
9.566
10.75
11.47
13.14
13.18
14.26
14.83
16.48
10.49
14.26
12.30
82
7.97
FCF yield (avg)%
14.21
14.33
12.79
13.97
13.29
11.22
9.96
7.20
10.13
10.70
25.61
10.13
12.00
49
20.87
FCF margin%
18.88
20.93
21.27
22.79
22.38
23.46
23.38
21.29
20.38
19.04
2.19
21.29
21.28
75
1.430
FCF / Net incomex
1.635
1.558
1.594
1.637
1.655
1.587
1.713
1.779
2.001
1.833
1.087
1.779
1.646
63
25.22
ROIC%
6.43
5.28
4.71
4.56
5.16
2.39
1.57
2.22
5.14
4.34
27.11
2.39
4.63
84
6.23
Return on equity%
25.25
23.56
24.37
25.63
24.78
21.97
21.87
22.80
25.42
23.97
3.12
22.80
24.17
66
16.03
Return on assets%
18.34
17.28
16.04
15.20
13.35
16.14
14.11
15.97
18.06
15.23
19.74
15.97
16.01
59
0.02
EPS$
0.01
0.01
0.01
—
0.01
—
0.01
—
0.01
0.01
0.02
(0.50%)
(3.14%)
—
23.44
EPS growth%
0.40
0.40
0.40
0.40
2.13
3.51
4.01
3.11
3.96
3.84
22.62
3.84
2.62
17
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(4.21%)
(1.96%)
—
0.02
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
5.53%
6.08%
—
0.01
Dividend per sh$
0.01
0.01
—
0.01
—
—
—
—
—
—
0.01
(0.86%)
(3.01%)
—
25.45
Div yield (avg)%
15.56
15.08
13.93
15.36
13.82
11.78
13.55
11.23
8.35
7.55
19.81
11.23
13.69
60
17.78
Payout ratio%
18.48
19.29
21.89
23.15
23.24
24.54
24.50
22.27
21.12
18.70
25.73
22.27
22.08
9
89.68
Shares (diluted)M
123.8
129.2
132.4
137.4
162.3
185.6
193.0
200.0
215.8
237.9
86.89
7.95%
8.19%
66
18.15
Buyback yield%
17.10
16.19
13.48
13.76
12.09
10.32
8.82
10.90
10.32
8.56
29.93
10.32
11.50
40
1.387
D/E ratiox
0.425
0.474
0.494
0.548
0.567
0.551
0.518
0.460
0.410
0.416
0.328
0.460
0.484
19
1.749
Enterprise value$M
1.282
1.151
1.169
1.199
1.292
1.220
1.056
1.115
1.081
1.159
1.064
(2.15%)
(0.48%)
51
1.560
LT debt$M
1.335
1.356
1.348
1.402
1.316
1.299
1.388
1.454
1.520
1.488
0.689
2.49%
1.08%
17
Revenue
$3.021M
6.92%
1.00×
Cost of revenue
$2.090M
6.81%
0.99×
Operating expenses
$0.420M
7.54%
1.06×
Spread over hurdle
11.11%