5.906
Revenue$M
6.325
6.339
6.305
6.323
6.376
6.387
6.356
6.382
6.474
6.213
6.576
0.47%
0.06%
37
16.91
Revenue growth%
6.91
8.89
10.83
8.18
9.15
11.60
9.55
9.07
11.89
24.03
24.57
9.55
9.11
33
2.38
Gross margin%
20.95
22.72
21.53
20.18
20.02
21.15
21.47
19.30
17.49
16.79
23.89
20.02
21.05
12
7.13
Operating margin%
18.33
18.19
15.83
14.95
13.26
12.54
12.64
12.31
13.48
17.99
10.76
12.64
14.22
81
15.65
Net margin%
17.42
15.87
18.44
21.20
22.02
21.92
19.67
19.59
17.90
29.19
22.71
19.67
19.02
49
10.82
P/E ratio (avg)x
52.30
51.08
54.80
57.32
68.35
74.26
80.33
93.19
103.2
30.16
16.56
80.33
62.83
44
15.85
EV/EBITx
33.82
38.99
42.25
45.27
43.12
45.69
45.31
46.46
52.94
22.26
28.06
45.69
44.19
20
25.92
FCF yield (avg)%
25.97
26.10
27.87
28.68
26.51
29.25
30.84
33.42
35.44
6.42
29.31
30.84
28.28
47
19.44
FCF margin%
9.47
8.93
11.79
10.39
9.06
6.82
8.94
9.51
11.20
2.21
14.82
9.06
9.49
53
0.339
FCF / Net incomex
0.474
0.481
0.419
0.423
0.388
0.358
0.306
0.327
0.286
0.651
0.190
0.327
0.403
25
13.92
ROIC%
16.38
16.65
16.40
17.38
14.39
14.80
17.09
17.62
15.82
15.66
3.59
15.82
16.52
10
2.11
Return on equity%
13.00
13.83
10.89
8.64
10.40
7.49
9.92
12.04
12.98
26.61
26.37
10.40
11.47
93
12.83
Return on assets%
16.04
14.07
13.88
15.75
12.91
11.17
8.68
6.64
8.63
9.36
8.96
8.68
13.39
56
—
EPS$
0.01
0.01
0.01
—
—
—
—
—
—
—
—
(1.82%)
(0.39%)
—
17.72
EPS growth%
19.97
21.22
21.08
19.23
21.13
21.09
23.57
22.96
24.98
17.93
23.13
22.96
21.11
31
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
0.01
0.01
(1.14%)
(0.88%)
—
0.01
FCF per share$
0.01
0.01
0.02
0.01
0.01
0.01
0.01
0.02
0.02
0.01
0.01
0.10%
0.05%
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
0.01
—
3.34%
2.02%
—
2.20
Div yield (avg)%
19.29
17.26
19.62
17.73
18.17
20.05
20.61
20.28
23.05
12.35
11.22
20.28
19.45
60
14.76
Payout ratio%
27.15
26.76
27.41
26.68
24.06
21.88
21.27
18.37
18.42
25.85
21.45
21.27
25.19
88
192.6
Shares (diluted)M
194.2
185.8
195.5
206.7
195.1
204.2
210.3
235.1
220.3
193.2
192.2
1.28%
0.96%
6
20.69
Buyback yield%
18.39
20.90
20.18
17.94
17.56
20.20
18.81
15.92
15.08
21.63
8.65
17.56
18.60
47
0.518
D/E ratiox
1.560
1.865
1.993
2.085
2.414
2.331
2.680
2.656
3.141
1.010
1.244
2.656
2.208
32
0.658
Enterprise value$M
5.701
5.975
5.708
4.972
5.162
4.951
4.638
4.634
4.846
4.461
3.445
(0.51%)
(3.33%)
54
4.211
LT debt$M
2.087
2.144
2.428
2.412
2.588
2.517
2.469
2.385
2.329
3.093
1.481
(0.70%)
0.98%
60
Revenue
$6.474M
0.06%
1.00×
Cost of revenue
$3.370M
(0.48%)
0.95×
Operating expenses
$1.193M
1.00%
1.10×
Goodwill & intangibles
19.60%