2.692
Revenue$M
3.316
3.462
3.558
3.658
3.877
3.983
4.125
4.299
4.417
4.731
2.896
4.06%
4.18%
48
28.80
Revenue growth%
24.20
22.49
24.36
21.57
24.52
21.94
20.20
22.86
25.15
23.56
18.48
22.86
23.21
11
16.14
Gross margin%
21.95
23.96
26.53
26.69
27.41
24.76
27.71
27.12
25.22
25.08
27.53
25.22
25.88
16
3.12
Operating margin%
30.73
29.05
28.13
28.48
29.70
31.31
29.11
31.02
32.64
33.24
21.81
31.31
30.21
73
10.43
Net margin%
18.22
17.03
16.20
16.70
14.87
12.88
15.73
15.06
17.85
16.04
22.55
15.73
16.12
7
36.74
P/E ratio (avg)x
31.34
33.34
30.79
33.05
27.91
23.71
25.64
24.30
23.70
20.66
20.30
23.71
26.78
8
20.60
EV/EBITx
31.47
36.52
39.46
38.78
44.73
48.24
47.45
52.08
59.17
67.19
8.475
52.08
46.09
28
19.08
FCF yield (avg)%
19.58
22.00
20.26
19.44
18.27
16.38
18.20
18.82
19.34
21.81
10.76
18.82
19.39
57
14.53
FCF margin%
29.44
31.46
33.74
34.20
34.92
35.23
38.11
39.25
38.02
37.93
19.31
38.02
35.08
46
1.138
FCF / Net incomex
0.468
0.442
0.485
0.463
0.499
0.479
0.508
0.484
0.477
0.465
0.160
0.479
0.478
28
27.84
ROIC%
26.72
23.95
22.92
21.73
19.31
17.06
18.19
19.85
20.17
20.88
25.30
19.85
20.52
91
29.20
Return on equity%
8.60
9.69
8.85
7.56
6.81
7.34
5.93
3.66
3.71
4.40
22.54
4.40
7.08
6
9.00
Return on assets%
15.94
13.61
14.48
15.89
14.67
16.83
14.68
15.74
16.46
16.05
16.39
16.05
15.81
36
0.01
EPS$
—
—
—
—
—
—
0.01
—
—
—
0.01
(0.54%)
1.50%
—
13.85
EPS growth%
25.34
25.85
24.84
22.09
19.46
17.77
15.54
16.35
17.30
19.88
11.51
17.30
19.67
92
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
7.97%
4.35%
—
—
FCF per share$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
4.82%
6.70%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.45%
4.82%
—
6.22
Div yield (avg)%
11.36
13.15
15.64
14.23
12.93
10.28
7.79
7.70
7.60
10.28
13.20
7.79
10.82
41
26.39
Payout ratio%
21.84
22.05
20.82
20.24
20.96
23.05
24.69
23.63
26.47
26.90
12.44
24.69
22.55
87
207.0
Shares (diluted)M
254.5
279.5
267.3
269.2
276.6
283.7
265.4
272.7
269.3
245.9
209.8
(2.33%)
0.57%
20
29.09
Buyback yield%
16.54
18.25
18.50
20.42
22.81
24.56
25.99
27.14
29.68
30.96
29.28
27.14
23.68
6
1.443
D/E ratiox
1.353
1.586
1.769
1.945
2.218
2.341
2.402
2.361
2.412
2.882
1.004
2.402
2.280
78
3.035
Enterprise value$M
1.446
1.571
1.607
1.740
1.890
1.919
1.724
1.646
1.536
1.416
2.047
(5.61%)
(1.52%)
10
3.630
LT debt$M
0.591
0.674
0.803
0.784
0.791
0.775
0.892
0.975
1.000
1.124
1.950
7.27%
6.81%
74
Revenue
$4.731M
4.18%
1.00×
Cost of revenue
$2.450M
4.18%
1.00×
Operating expenses
$1.209M
4.19%
1.00×
Goodwill & intangibles
16.23%