0.913
Revenue$M
0.822
0.844
0.905
0.971
1.040
1.071
1.143
1.222
1.276
1.318
1.006
4.85%
5.53%
16
5.98
Revenue growth%
31.47
33.70
32.41
30.60
28.29
27.36
28.95
28.08
25.31
24.56
19.69
27.36
28.62
16
10.12
Gross margin%
24.44
23.85
24.18
24.43
21.89
24.51
25.25
23.19
23.26
23.53
4.55
23.53
24.01
47
3.36
Operating margin%
27.93
26.95
26.33
26.71
26.54
25.42
23.56
20.80
22.44
25.26
6.84
23.56
25.88
12
23.79
Net margin%
23.08
21.13
18.70
20.03
20.53
19.93
18.95
19.13
21.17
22.67
18.53
19.93
20.28
22
24.17
P/E ratio (avg)x
30.09
35.92
36.10
43.49
47.31
46.69
47.28
49.82
53.91
64.06
12.05
49.82
46.99
47
19.51
EV/EBITx
32.28
32.23
34.37
31.41
29.50
26.11
25.38
26.02
28.31
31.49
26.85
26.11
30.45
28
26.44
FCF yield (avg)%
13.62
14.71
16.55
18.81
16.35
14.00
12.35
10.67
12.39
14.86
6.19
12.39
14.35
91
26.79
FCF margin%
18.73
20.72
21.43
20.05
21.31
22.59
24.98
27.61
29.91
31.77
6.71
27.61
22.01
93
1.607
FCF / Net incomex
0.958
0.948
0.861
0.902
0.848
0.840
0.748
0.668
0.739
0.706
0.939
0.739
0.844
40
9.47
ROIC%
12.46
12.69
14.24
12.51
11.10
12.26
13.76
11.34
13.67
15.03
20.24
13.67
12.60
60
18.75
Return on equity%
22.56
21.94
22.35
21.46
20.87
19.10
18.91
21.85
20.52
23.29
26.14
20.52
21.66
27
28.96
Return on assets%
15.87
18.43
20.61
19.80
20.24
20.13
17.97
15.03
17.54
16.45
24.65
17.54
18.20
79
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
0.21%
0.23%
—
14.90
EPS growth%
15.65
13.50
15.10
17.01
17.82
16.63
19.02
18.78
17.05
19.95
13.85
18.78
17.03
81
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
4.03%
2.45%
—
—
FCF per share$
—
—
—
—
—
0.01
0.01
0.01
—
—
—
(0.97%)
2.04%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(4.06%)
(3.28%)
—
13.26
Div yield (avg)%
9.28
6.38
4.82
3.05
4.76
6.69
5.31
7.93
5.09
3.02
10.10
5.31
5.20
60
15.92
Payout ratio%
14.34
13.24
15.02
17.57
17.45
15.24
17.38
15.06
12.19
10.18
13.43
15.06
15.04
84
256.9
Shares (diluted)M
242.2
235.2
225.4
254.3
265.8
289.7
283.6
317.4
311.9
302.9
252.1
2.64%
1.31%
36
18.98
Buyback yield%
30.87
31.14
32.17
31.71
31.65
32.27
31.87
29.13
31.40
34.17
26.15
31.87
31.68
48
0.899
D/E ratiox
0.939
0.860
0.861
0.806
0.769
0.844
0.951
1.093
1.254
1.188
0.647
1.093
0.900
21
1.282
Enterprise value$M
1.268
1.206
1.244
1.369
1.285
1.230
1.190
1.305
1.492
1.524
0.089
3.47%
1.26%
85
0.243
LT debt$M
0.915
0.956
1.090
1.068
1.141
1.232
1.264
1.444
1.458
1.595
0.922
6.93%
7.22%
28
Revenue
$1.318M
5.53%
1.00×
Cost of revenue
$0.729M
5.81%
1.03×
Operating expenses
$0.267M
5.35%
0.98×