0.306
Revenue$M
1.735
1.762
1.760
1.764
1.732
1.732
1.737
1.755
1.806
1.800
0.315
0.77%
0.46%
76
13.21
Revenue growth%
24.63
21.89
21.73
24.61
24.48
23.19
23.24
20.33
18.70
17.41
10.83
20.33
22.54
27
3.78
Gross margin%
8.52
5.57
7.59
8.99
9.59
9.23
7.01
4.15
5.35
6.11
11.77
6.11
7.30
9
8.08
Operating margin%
29.03
28.51
29.02
30.23
32.00
31.13
33.28
33.10
34.95
33.98
11.93
33.28
31.57
12
15.97
Net margin%
17.56
19.80
20.47
17.70
20.28
22.73
23.05
25.55
24.40
27.11
14.05
24.40
21.60
92
14.39
P/E ratio (avg)x
11.92
11.29
11.22
11.67
11.77
12.49
12.69
12.28
14.05
14.34
9.300
12.69
12.10
45
32.79
EV/EBITx
62.41
71.92
77.96
92.82
91.08
105.7
119.9
134.5
146.8
168.4
27.84
134.5
99.28
60
24.12
FCF yield (avg)%
4.67
3.94
5.91
4.71
6.45
6.07
3.88
2.41
4.08
4.59
15.70
4.08
4.63
14
11.36
FCF margin%
18.86
18.13
16.50
14.08
12.18
12.71
14.95
14.21
11.38
14.00
23.57
14.00
14.14
33
0.782
FCF / Net incomex
1.749
1.684
1.827
1.793
1.844
1.882
2.047
2.084
2.397
2.715
0.846
2.084
1.863
30
29.44
ROIC%
10.67
9.79
7.15
6.82
8.94
6.10
6.01
3.02
4.93
7.32
7.48
6.01
6.99
30
28.08
Return on equity%
21.93
24.89
24.44
25.23
27.03
25.51
27.14
25.66
28.05
30.90
13.37
27.14
25.59
48
24.25
Return on assets%
34.04
36.76
38.46
39.19
41.51
38.79
36.36
36.82
35.10
34.66
27.56
36.36
36.79
51
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(2.75%)
(2.76%)
—
28.65
EPS growth%
8.47
8.66
9.36
7.48
7.38
8.43
9.01
10.09
9.01
6.42
27.01
9.01
8.57
75
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(3.63%)
(1.06%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(1.01%)
1.50%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
0.07%
0.47%
—
9.62
Div yield (avg)%
10.14
10.98
12.25
12.78
14.25
15.50
13.65
12.86
13.27
10.94
18.29
13.27
12.82
20
23.79
Payout ratio%
22.55
21.38
20.74
18.46
15.94
14.96
14.47
15.79
14.56
12.58
27.82
14.56
15.87
86
7.267
Shares (diluted)B
6.112
5.732
5.932
5.239
4.946
4.322
4.213
3.900
3.965
3.800
7.038
(5.14%)
(4.22%)
58
21.01
Buyback yield%
26.50
29.28
31.30
32.02
34.13
34.69
36.84
36.04
34.90
35.90
7.96
35.90
34.41
42
1.029
D/E ratiox
0.880
0.915
0.957
1.031
1.163
1.278
1.464
1.686
1.877
2.078
0.493
1.686
1.221
36
0.269
Enterprise value$M
1.150
1.296
1.437
1.412
1.424
1.319
1.330
1.244
1.161
1.058
0.416
(5.77%)
0.10%
90
0.967
LT debt$M
0.277
0.275
0.296
0.337
0.329
0.331
0.376
0.369
0.358
0.380
1.413
2.92%
4.29%
29
Revenue
$1.800M
0.46%
1.00×
Cost of revenue
$1.260M
0.46%
1.00×
Operating expenses
$0.332M
0.71%
1.03×