0.038
Revenue$M
0.096
0.104
0.112
0.119
0.130
0.137
0.145
0.154
0.167
0.179
0.039
6.58%
7.29%
21
25.43
Revenue growth%
7.75
8.81
6.69
7.40
9.55
11.12
11.99
14.73
13.97
14.07
20.73
13.97
10.33
57
8.69
Gross margin%
32.83
35.24
35.53
35.18
37.09
38.58
38.76
37.70
38.15
38.13
4.12
38.15
37.40
39
4.85
Operating margin%
20.02
18.85
20.52
17.83
16.57
14.05
12.46
10.49
10.47
7.61
20.02
10.49
15.31
46
6.52
Net margin%
22.15
20.10
18.73
16.39
16.70
17.47
15.80
17.40
15.62
15.93
22.07
15.93
17.05
11
31.28
P/E ratio (avg)x
13.91
14.63
13.54
12.45
12.00
12.36
11.77
11.15
11.85
12.81
29.64
11.85
12.41
54
7.028
EV/EBITx
27.55
32.05
33.98
33.48
35.83
34.87
35.00
34.17
39.85
43.84
26.54
35.00
34.52
32
26.60
FCF yield (avg)%
20.15
18.42
17.11
15.77
16.26
15.25
13.16
12.13
12.04
9.48
21.56
12.13
15.51
15
18.96
FCF margin%
13.13
13.64
15.06
13.81
16.29
17.97
18.34
18.00
20.15
17.51
17.06
18.00
16.90
23
0.405
FCF / Net incomex
1.780
1.945
1.943
2.138
2.151
2.411
2.698
2.747
2.954
3.186
1.607
2.747
2.281
42
28.24
ROIC%
9.27
8.27
9.55
8.69
10.48
8.30
7.20
9.27
7.58
10.41
21.39
8.30
8.98
8
13.58
Return on equity%
13.99
15.60
18.37
21.34
22.74
20.81
20.20
21.03
19.08
19.43
26.10
20.20
19.82
39
24.56
Return on assets%
15.03
14.58
14.52
16.88
17.51
15.06
12.14
12.34
13.33
13.68
9.60
13.33
14.55
5
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(1.27%)
0.88%
—
14.58
EPS growth%
1.75
0.40
0.86
3.81
3.27
0.90
0.40
0.79
0.40
0.40
26.85
0.40
0.83
6
—
Bookvalue per sh$
—
—
—
—
—
—
0.01
0.01
0.01
0.01
—
13.45%
12.62%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(0.85%)
0.23%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
7.74%
9.95%
—
18.13
Div yield (avg)%
23.26
20.48
22.55
21.79
21.54
20.85
18.10
15.31
16.73
17.10
15.36
17.10
20.66
67
4.80
Payout ratio%
23.93
24.02
25.58
23.92
26.21
23.91
21.98
24.31
23.05
23.54
24.29
23.54
23.92
32
39.58
Shares (diluted)M
43.77
41.84
47.84
55.37
63.20
72.50
76.18
81.54
87.90
81.06
39.19
5.10%
7.17%
78
22.27
Buyback yield%
7.13
6.11
6.81
5.80
6.82
6.66
9.28
8.37
6.60
8.74
27.52
8.37
6.81
21
0.468
D/E ratiox
2.696
2.624
2.866
3.078
3.449
3.815
4.534
5.369
6.296
6.876
1.077
5.369
3.632
76
0.011
Enterprise value$M
0.092
0.100
0.105
0.097
0.110
0.123
0.121
0.120
0.126
0.117
0.107
1.33%
3.53%
68
0.088
LT debt$M
0.145
0.145
0.158
0.146
0.135
0.127
0.144
0.145
0.158
0.153
0.085
2.45%
1.44%
76
Revenue
$0.179M
7.29%
1.00×
Cost of revenue
$0.107M
7.32%
1.00×
Operating expenses
$0.027M
6.71%
0.95×