0.646
Revenue$M
0.953
1.004
1.081
1.130
1.181
1.286
1.368
1.482
1.574
1.719
0.666
7.79%
6.97%
6
19.41
Revenue growth%
27.50
25.92
28.08
26.75
28.72
27.33
29.74
30.32
29.98
31.94
28.59
29.98
28.40
30
23.21
Gross margin%
17.61
15.30
14.39
14.99
15.84
13.63
16.14
14.35
13.89
11.66
13.60
13.89
14.69
81
23.37
Operating margin%
12.41
14.18
15.40
16.00
15.37
15.52
14.35
12.53
14.05
11.53
14.98
14.05
14.26
46
9.67
Net margin%
12.44
13.80
15.57
13.14
15.58
16.09
17.06
18.80
21.39
21.67
10.00
18.80
15.84
94
37.46
P/E ratio (avg)x
19.35
18.87
21.36
24.01
25.68
26.94
27.07
27.12
29.06
30.82
14.61
27.12
26.31
73
19.68
EV/EBITx
42.12
42.16
40.52
41.98
41.82
48.47
47.36
48.44
54.64
54.72
34.86
48.47
44.76
70
10.10
FCF yield (avg)%
18.80
17.65
16.50
19.45
18.34
19.76
22.28
21.15
19.13
21.93
9.88
21.15
19.29
75
10.49
FCF margin%
26.96
27.12
24.99
26.92
27.14
24.22
25.58
26.06
23.60
26.30
16.88
25.58
26.18
20
0.517
FCF / Net incomex
0.371
0.369
0.413
0.405
0.421
0.458
0.511
0.565
0.600
0.656
1.527
0.565
0.440
93
16.02
ROIC%
9.60
9.41
7.41
8.28
7.83
5.82
8.70
7.34
9.13
10.10
16.08
8.70
8.49
45
28.54
Return on equity%
6.01
6.82
5.61
6.36
3.72
6.63
8.68
6.98
6.89
9.41
26.67
6.98
6.73
7
11.15
Return on assets%
27.55
29.74
29.48
26.63
27.56
27.08
24.60
26.67
26.96
26.52
23.06
26.67
27.02
64
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(1.60%)
(2.71%)
—
12.47
EPS growth%
34.47
34.95
32.63
31.90
29.39
31.12
30.17
28.98
31.22
31.50
15.51
31.12
31.36
60
0.01
Bookvalue per sh$
—
—
0.01
0.01
—
—
—
0.01
0.01
0.01
—
0.63%
(0.37%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(0.49%)
1.60%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.19%
8.61%
—
2.97
Div yield (avg)%
25.69
23.48
23.55
24.63
25.71
23.35
24.92
24.77
25.73
23.32
10.21
24.77
24.70
78
20.69
Payout ratio%
10.32
11.23
12.50
13.04
13.61
15.30
17.54
15.79
13.08
14.92
23.60
15.30
13.34
47
173.3
Shares (diluted)M
274.2
307.4
341.0
378.5
440.3
432.0
438.8
493.0
534.2
552.8
174.4
4.66%
9.26%
38
6.36
Buyback yield%
10.31
8.24
7.73
9.45
9.09
8.18
9.94
7.88
5.68
6.37
3.32
7.88
8.21
95
0.551
D/E ratiox
1.856
1.900
1.970
2.256
2.302
2.567
2.394
2.560
2.488
2.606
0.436
2.560
2.348
6
0.167
Enterprise value$M
0.194
0.218
0.260
0.253
0.256
0.277
0.274
0.292
0.316
0.359
0.592
7.00%
8.12%
70
0.791
LT debt$M
1.196
1.206
1.251
1.277
1.420
1.542
1.733
1.721
1.655
1.875
0.119
5.72%
4.84%
47
Revenue
$1.719M
6.97%
1.00×
Cost of revenue
$1.043M
6.51%
0.96×
Operating expenses
$0.265M
7.80%
1.08×
Spread over hurdle
(6.67%)