2.207
Revenue$M
1.290
1.339
1.418
1.456
1.521
1.615
1.705
1.830
1.945
1.996
2.359
5.58%
5.14%
50
15.44
Revenue growth%
15.58
16.21
18.50
16.54
16.16
13.35
12.46
12.60
15.30
13.41
3.63
13.35
15.44
28
22.34
Gross margin%
19.55
21.93
22.58
23.12
20.19
22.97
21.53
23.54
26.43
28.74
17.47
23.54
22.77
84
24.98
Operating margin%
22.81
21.13
20.15
18.73
20.87
19.93
17.59
17.84
18.01
19.15
28.76
18.01
19.54
95
27.04
Net margin%
13.98
14.35
16.75
15.22
14.51
16.84
17.31
14.74
14.43
11.49
21.28
14.74
14.63
27
16.67
P/E ratio (avg)x
14.47
15.82
17.94
17.66
17.96
18.13
19.31
19.36
21.39
20.94
7.981
19.36
18.04
52
37.68
EV/EBITx
38.66
33.77
35.11
31.98
29.01
25.50
27.52
28.04
25.39
27.74
23.03
27.52
28.53
63
19.67
FCF yield (avg)%
18.61
18.60
17.43
17.95
19.90
18.04
18.14
18.56
20.11
19.87
23.28
18.56
18.58
28
8.37
FCF margin%
11.32
9.68
12.39
13.41
15.40
15.96
16.33
16.41
17.09
18.34
27.84
16.41
15.68
26
1.007
FCF / Net incomex
0.331
0.357
0.355
0.374
0.418
0.398
0.398
0.405
0.405
0.411
0.198
0.405
0.398
81
14.42
ROIC%
24.77
27.31
29.03
28.96
31.36
28.56
29.01
27.42
25.78
28.34
10.42
28.34
28.45
59
4.47
Return on equity%
27.83
28.83
31.24
31.78
31.53
33.16
35.21
33.92
32.33
34.17
15.73
33.92
32.05
82
4.09
Return on assets%
20.86
17.96
15.81
18.33
20.29
17.69
17.87
16.80
17.08
17.64
18.36
17.64
17.78
16
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
9.34%
8.49%
—
5.48
EPS growth%
12.42
15.39
16.70
18.22
19.74
20.95
19.47
20.90
22.14
24.18
17.86
20.95
19.61
77
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
8.50%
7.29%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
6.12%
4.14%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(8.31%)
(8.59%)
—
12.07
Div yield (avg)%
8.78
10.78
8.30
6.87
4.07
3.20
4.33
2.11
4.57
4.93
10.84
4.33
4.75
63
26.61
Payout ratio%
23.26
24.12
25.10
22.48
21.37
18.47
20.72
17.75
19.34
21.46
17.33
19.34
21.41
52
569.8
Shares (diluted)M
628.0
628.7
629.0
694.7
626.9
620.6
549.8
553.8
492.6
455.3
592.6
(6.20%)
(2.21%)
8
24.80
Buyback yield%
16.61
15.95
15.51
13.19
11.29
9.18
11.66
11.90
10.23
11.29
14.40
11.29
11.78
12
0.479
D/E ratiox
1.335
1.435
1.475
1.358
1.326
1.183
1.247
1.343
1.308
1.454
0.755
1.308
1.339
56
2.257
Enterprise value$M
0.998
1.013
0.977
1.113
1.152
1.142
1.164
1.193
1.217
1.134
1.168
(0.31%)
0.78%
42
1.688
LT debt$M
1.564
1.452
1.542
1.680
1.725
1.598
1.544
1.685
1.900
2.123
1.101
4.24%
2.55%
50
Revenue
$1.996M
5.14%
1.00×
Cost of revenue
$1.238M
5.36%
1.02×
Operating expenses
$0.208M
4.07%
0.90×
Property and equipment
16.75%