0.232
Revenue$M
2.007
2.036
2.054
2.097
2.102
2.120
2.107
2.130
2.135
2.139
0.244
0.35%
0.84%
78
10.57
Revenue growth%
0.40
3.33
3.89
2.25
0.40
2.31
2.79
3.32
1.68
0.40
25.34
2.31
2.28
15
22.39
Gross margin%
0.40
0.40
3.02
3.54
1.87
1.08
0.40
0.40
0.40
0.40
11.08
0.40
0.40
62
17.23
Operating margin%
18.15
17.80
16.94
19.61
20.59
20.41
22.25
23.69
20.71
19.14
20.88
20.71
20.01
58
13.38
Net margin%
9.61
10.12
9.48
9.30
7.43
9.08
7.36
10.32
10.11
8.47
14.22
9.08
9.39
74
30.05
P/E ratio (avg)x
19.04
22.37
24.02
24.52
24.71
25.72
26.17
25.76
25.41
26.25
19.46
25.76
25.06
72
16.09
EV/EBITx
30.81
33.51
34.35
38.32
37.87
36.67
33.38
33.58
34.60
33.34
16.26
33.58
33.96
94
17.93
FCF yield (avg)%
23.45
20.64
18.68
21.05
19.15
16.45
18.07
16.35
15.82
13.27
23.12
16.35
18.38
10
11.93
FCF margin%
15.71
14.63
13.67
11.44
14.02
13.19
12.17
11.30
14.16
15.78
3.05
13.19
13.85
75
0.165
FCF / Net incomex
0.869
0.739
0.750
0.804
0.759
0.803
0.764
0.740
0.738
0.737
1.547
0.740
0.755
53
14.04
ROIC%
21.59
23.91
26.78
24.55
25.25
22.43
23.60
22.48
21.27
21.36
19.68
22.43
23.04
25
2.03
Return on equity%
7.69
6.32
7.52
5.23
4.78
7.38
9.22
8.40
6.30
8.47
4.94
8.40
7.45
17
21.44
Return on assets%
29.92
32.82
33.11
30.74
33.64
31.52
33.72
34.25
32.58
30.10
24.42
32.58
32.70
57
0.01
EPS$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
6.77%
7.68%
—
20.86
EPS growth%
21.13
19.21
22.02
19.90
17.16
16.37
13.73
15.56
14.50
17.07
11.48
15.56
17.11
17
0.01
Bookvalue per sh$
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.36%
4.03%
—
—
FCF per share$
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.03
0.01
7.51%
9.37%
—
—
Dividend per sh$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.96%
4.06%
—
17.75
Div yield (avg)%
3.01
4.06
2.13
0.69
0.40
1.10
2.00
0.40
3.35
5.60
10.43
2.00
2.07
36
19.40
Payout ratio%
35.61
35.01
34.40
35.71
34.99
34.45
32.53
34.25
34.71
33.95
8.04
34.25
34.58
95
109.6
Shares (diluted)M
129.6
124.1
136.0
129.3
140.4
160.5
165.2
176.8
172.3
176.8
109.2
4.72%
4.34%
12
26.77
Buyback yield%
9.31
9.74
11.82
11.02
12.56
11.83
14.29
15.94
13.13
13.24
6.77
13.24
12.19
15
0.960
D/E ratiox
1.557
1.597
1.498
1.499
1.380
1.305
1.413
1.258
1.258
1.256
0.590
1.258
1.396
28
0.507
Enterprise value$M
1.604
1.389
1.358
1.314
1.305
1.380
1.277
1.197
1.040
1.102
0.556
(3.31%)
(2.92%)
83
1.675
LT debt$M
2.495
2.601
2.686
3.040
3.053
3.385
3.927
4.589
4.910
5.121
1.339
10.90%
7.39%
80
Revenue
$2.139M
0.84%
1.00×
Cost of revenue
$1.260M
0.79%
1.00×
Operating expenses
$0.206M
1.50%
1.07×