0.781
Revenue$M
1.958
1.961
1.943
1.925
1.903
1.909
1.883
1.884
1.875
1.923
0.868
0.20%
(0.15%)
32
11.21
Revenue growth%
21.42
19.91
18.05
18.47
16.99
18.29
15.86
16.23
13.85
15.53
18.33
15.86
17.52
55
5.62
Gross margin%
12.03
12.06
10.37
11.46
12.78
12.39
12.82
13.89
13.42
16.37
15.31
13.42
12.58
17
7.66
Operating margin%
11.19
10.14
7.41
9.42
10.63
9.21
9.13
12.05
12.46
9.85
14.31
9.85
9.99
67
2.01
Net margin%
14.39
16.72
15.47
17.07
14.71
11.91
10.96
10.72
8.80
10.37
19.37
10.72
13.15
40
34.40
P/E ratio (avg)x
31.10
29.69
27.64
30.32
30.37
30.00
32.93
33.01
35.39
31.14
11.99
32.93
30.73
46
8.319
EV/EBITx
25.32
27.68
27.51
31.32
31.01
32.50
32.77
38.22
45.79
49.82
9.355
38.22
31.91
47
5.35
FCF yield (avg)%
15.22
17.73
16.85
15.60
12.95
13.29
10.65
9.54
6.99
5.45
28.09
9.54
13.12
70
10.72
FCF margin%
18.23
21.21
24.05
26.62
28.06
30.23
27.80
26.91
29.38
27.41
3.08
27.80
27.16
70
1.268
FCF / Net incomex
1.488
1.564
1.686
1.702
1.792
1.919
1.946
2.017
2.150
2.287
0.172
2.017
1.855
81
2.35
ROIC%
8.60
8.02
6.30
6.05
7.81
5.72
7.42
10.08
7.10
9.45
17.00
7.42
7.61
26
2.38
Return on equity%
24.57
27.09
27.20
26.10
29.06
26.76
26.88
27.55
27.43
27.77
4.08
27.43
27.15
58
26.55
Return on assets%
26.39
26.65
25.23
27.36
25.14
22.80
21.49
22.30
20.20
18.35
22.38
21.49
23.97
52
0.02
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
3.88%
3.35%
—
11.83
EPS growth%
20.95
22.50
23.40
22.37
24.70
25.47
25.37
27.70
26.78
27.41
27.25
26.78
25.04
27
0.02
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.20%
2.63%
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.02
(0.33%)
0.59%
—
—
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.03
0.03
0.03
0.02
3.45%
2.51%
—
20.31
Div yield (avg)%
24.77
23.55
24.75
26.14
28.45
27.32
29.66
32.44
34.70
36.93
20.94
32.44
27.88
61
19.59
Payout ratio%
12.57
10.95
13.35
14.80
16.71
14.36
14.02
16.03
16.21
18.20
14.43
16.03
14.58
48
35.68
Shares (diluted)M
35.23
33.20
33.75
33.49
33.24
32.31
35.32
38.50
38.71
41.85
36.16
4.71%
1.16%
77
23.19
Buyback yield%
8.78
6.18
3.71
3.56
3.58
6.51
8.18
6.48
5.73
4.44
16.13
6.48
5.96
81
1.418
D/E ratiox
0.478
0.422
0.395
0.365
0.359
0.310
0.329
0.348
0.341
0.308
0.638
0.329
0.353
8
1.491
Enterprise value$M
1.034
0.994
1.091
1.167
1.145
1.053
1.105
1.267
1.380
1.308
0.879
2.70%
1.51%
80
1.282
LT debt$M
2.380
2.652
3.084
3.443
3.918
3.886
4.212
4.240
5.058
5.419
0.646
6.70%
9.11%
58
Revenue
$1.923M
(0.15%)
1.00×
Cost of revenue
$1.025M
(0.14%)
1.00×
Operating expenses
$0.307M
(0.15%)
1.00×
Goodwill & intangibles
15.48%