0.138
Revenue$M
0.123
0.129
0.140
0.147
0.159
0.168
0.177
0.192
0.207
0.149
0.164
7.04%
7.29%
94
18.78
Revenue growth%
18.05
16.83
18.93
18.25
17.11
15.48
13.61
12.94
15.16
24.82
8.83
15.16
16.97
93
11.17
Gross margin%
19.90
18.48
17.43
15.98
17.79
16.07
17.90
16.37
16.35
26.95
16.72
16.37
17.61
70
11.10
Operating margin%
17.80
17.08
18.33
16.50
17.31
19.60
20.29
20.26
20.60
18.02
28.57
20.26
18.07
48
22.81
Net margin%
24.85
24.26
22.26
22.40
23.19
24.43
25.11
27.08
24.59
17.90
12.80
24.59
24.34
11
21.32
P/E ratio (avg)x
12.09
12.03
11.30
11.10
12.11
12.03
10.69
9.519
10.05
34.20
35.26
10.69
11.33
39
20.63
EV/EBITx
28.37
28.78
29.62
32.17
33.45
37.70
37.18
42.26
43.13
19.18
33.75
37.70
32.81
50
5.88
FCF yield (avg)%
7.56
9.15
7.11
6.15
7.91
9.57
8.34
11.12
10.07
8.00
12.87
9.57
8.75
45
27.08
FCF margin%
6.89
9.76
7.15
6.12
4.88
5.49
2.56
3.02
0.91
5.57
17.58
3.02
5.81
76
1.713
FCF / Net incomex
0.262
0.279
0.292
0.325
0.380
0.400
0.431
0.497
0.570
0.938
1.642
0.431
0.352
31
3.65
ROIC%
15.80
14.36
15.03
15.39
17.65
15.55
14.61
12.41
14.01
3.71
13.58
14.61
14.82
35
10.26
Return on equity%
31.54
33.51
36.44
33.58
30.82
32.02
31.10
31.74
34.45
11.41
10.45
31.74
31.88
22
27.27
Return on assets%
27.01
24.93
27.24
29.55
30.64
30.64
29.97
31.61
30.67
2.80
3.81
30.64
29.76
44
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(2.17%)
(2.72%)
—
6.27
EPS growth%
13.93
16.56
17.13
18.45
16.65
19.51
21.99
23.02
25.23
19.68
9.21
21.99
17.79
36
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.50%)
1.86%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
10.77%
6.34%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.06%)
(2.26%)
—
27.32
Div yield (avg)%
6.74
4.27
6.24
7.27
6.09
6.90
4.86
4.78
4.82
22.57
22.94
4.86
6.17
57
23.33
Payout ratio%
28.85
25.95
25.69
26.87
27.19
29.55
26.63
25.40
24.78
10.37
2.62
26.63
26.75
83
115.1
Shares (diluted)M
180.2
213.6
205.8
224.7
242.9
244.8
237.8
278.8
295.3
113.8
112.8
5.62%
7.80%
23
8.96
Buyback yield%
28.76
28.00
29.55
26.93
27.29
26.77
29.58
27.59
28.90
26.20
20.32
27.59
27.79
69
1.547
D/E ratiox
0.743
0.677
0.652
0.607
0.535
0.525
0.480
0.493
0.528
0.351
1.113
0.525
0.571
66
0.058
Enterprise value$M
0.067
0.076
0.079
0.075
0.079
0.079
0.088
0.089
0.091
0.093
0.142
3.80%
4.40%
34
0.165
LT debt$M
0.106
0.109
0.110
0.123
0.123
0.132
0.144
0.152
0.167
0.056
0.050
6.33%
3.72%
35
Revenue
$0.207M
7.29%
1.00×
Cost of revenue
$0.136M
7.06%
0.98×
Operating expenses
$0.024M
8.71%
1.14×