0.877
Revenue$M
0.599
0.628
0.662
0.689
0.729
0.748
0.788
0.842
0.898
0.920
1.034
5.44%
5.55%
70
25.91
Revenue growth%
14.18
16.91
16.45
16.15
14.67
15.39
16.83
16.49
16.27
20.52
28.66
16.27
16.36
59
19.98
Gross margin%
15.72
15.78
17.01
16.24
16.95
15.77
18.62
15.84
13.23
12.20
9.18
15.84
16.04
51
28.01
Operating margin%
23.99
26.03
23.40
22.20
21.62
22.03
21.05
21.28
23.21
16.75
21.67
21.62
22.71
37
23.45
Net margin%
28.24
28.82
26.89
27.44
27.53
29.50
30.52
30.56
28.26
20.67
19.43
29.50
28.25
45
37.39
P/E ratio (avg)x
39.04
43.32
48.13
49.22
55.61
59.11
61.57
67.53
71.72
8.435
7.647
61.57
52.42
56
24.40
EV/EBITx
27.13
27.38
31.28
29.08
32.82
37.05
41.49
46.11
44.78
28.05
26.44
41.49
32.05
23
19.83
FCF yield (avg)%
17.91
16.56
15.69
18.10
18.35
19.98
18.84
21.09
20.10
27.00
13.52
19.98
18.60
79
2.38
FCF margin%
10.35
7.71
9.48
9.19
8.41
8.39
9.16
11.54
9.70
22.18
10.97
9.16
9.18
7
1.742
FCF / Net incomex
0.611
0.563
0.520
0.501
0.514
0.531
0.564
0.538
0.555
1.610
1.353
0.538
0.546
81
6.28
ROIC%
24.71
22.02
22.61
20.50
17.88
18.44
15.45
14.73
13.32
18.62
20.44
15.45
19.47
26
20.58
Return on equity%
22.04
21.61
23.57
22.06
21.75
23.47
20.98
23.46
21.58
14.83
18.91
21.75
22.05
65
2.96
Return on assets%
13.85
13.78
12.60
11.54
10.62
9.31
8.98
8.04
6.38
18.47
18.73
8.98
11.08
74
0.01
EPS$
—
—
—
—
—
—
—
—
—
0.02
0.02
(0.88%)
(1.30%)
—
17.61
EPS growth%
13.17
11.82
12.95
14.81
15.34
15.19
15.34
14.40
12.74
4.37
8.82
15.19
13.78
26
0.02
Bookvalue per sh$
0.02
0.02
0.03
0.03
0.02
0.03
0.02
0.02
0.02
0.03
0.01
(5.00%)
(3.06%)
—
0.03
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
(1.76%)
(3.33%)
—
0.01
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.03
0.04
3.74%
4.36%
—
18.27
Div yield (avg)%
22.74
22.84
24.62
22.51
25.32
28.10
29.66
26.99
28.77
24.49
4.85
28.10
24.97
81
10.55
Payout ratio%
19.73
18.38
16.11
18.98
20.78
22.38
19.70
18.45
18.64
29.11
2.68
19.70
19.34
90
19.00
Shares (diluted)M
34.79
41.14
40.74
41.55
41.74
44.19
44.19
49.58
58.59
18.81
18.83
7.12%
7.04%
29
24.30
Buyback yield%
32.88
30.75
33.37
31.77
30.15
32.15
34.83
33.69
35.04
6.59
28.82
33.69
33.12
27
0.756
D/E ratiox
0.410
0.372
0.346
0.359
0.331
0.311
0.326
0.364
0.414
0.209
0.198
0.331
0.361
91
0.816
Enterprise value$M
0.373
0.363
0.420
0.433
0.416
0.436
0.507
0.559
0.557
0.827
0.995
5.16%
3.35%
26
0.266
LT debt$M
0.319
0.352
0.384
0.418
0.414
0.455
0.442
0.446
0.482
0.613
0.951
2.91%
3.92%
17
Revenue
$0.898M
5.55%
1.00×
Cost of revenue
$0.522M
5.77%
1.02×
Operating expenses
$0.191M
5.74%
1.02×
Goodwill & intangibles
20.58%