2.413
Revenue$M
2.689
2.936
3.204
3.459
3.818
4.075
4.419
4.873
5.178
5.561
2.496
7.81%
8.46%
56
22.55
Revenue growth%
22.91
22.05
19.59
19.19
21.99
20.80
18.32
16.96
18.02
17.26
11.81
18.02
19.39
39
9.32
Gross margin%
31.99
32.03
32.74
35.60
35.53
36.34
36.57
34.26
33.07
34.16
21.46
34.26
34.21
84
13.38
Operating margin%
9.39
11.87
10.61
8.18
10.63
12.39
11.33
11.47
11.18
12.46
5.50
11.47
11.26
49
11.66
Net margin%
15.14
13.71
12.25
13.40
10.99
9.36
12.23
9.77
9.62
9.30
25.27
9.62
11.61
94
14.64
P/E ratio (avg)x
57.71
60.92
62.46
69.08
68.38
78.10
87.14
89.70
97.14
101.2
18.09
89.70
73.59
88
12.91
EV/EBITx
45.68
46.38
49.34
57.14
56.42
63.40
62.82
73.10
76.67
85.41
35.52
73.10
59.98
65
5.58
FCF yield (avg)%
30.66
31.41
30.45
27.81
26.53
27.01
25.78
24.15
22.31
24.44
24.91
24.44
26.77
36
25.43
FCF margin%
25.20
26.78
26.85
29.78
27.04
24.32
23.12
22.53
20.43
20.56
25.61
22.53
24.76
20
1.051
FCF / Net incomex
0.809
0.820
0.766
0.750
0.680
0.694
0.763
0.686
0.730
0.665
1.526
0.694
0.740
36
16.11
ROIC%
31.20
29.90
31.88
32.94
32.58
33.14
30.58
33.44
33.80
33.90
23.45
33.44
32.76
48
5.11
Return on equity%
18.86
18.26
18.39
17.17
16.92
17.37
14.75
17.08
15.13
17.15
28.05
17.08
17.16
38
21.03
Return on assets%
22.28
21.89
22.48
20.66
21.28
21.77
20.06
20.49
23.33
24.93
25.06
21.77
21.83
74
0.02
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(2.90%)
0.45%
—
28.89
EPS growth%
19.69
18.83
16.46
15.89
18.59
18.12
17.39
19.03
17.02
18.87
21.17
18.12
18.36
42
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
4.50%
4.61%
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.01
3.09%
1.41%
—
0.01
Dividend per sh$
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.09
0.03
6.88%
8.67%
—
20.80
Div yield (avg)%
23.92
21.45
21.35
21.71
21.73
22.90
21.05
20.59
19.78
17.24
10.76
20.59
21.40
67
6.39
Payout ratio%
3.75
4.27
2.03
3.85
4.90
6.13
6.20
6.35
6.28
4.94
18.99
6.20
4.92
18
121.1
Shares (diluted)M
107.8
98.05
108.2
102.7
97.90
102.7
109.1
100.5
111.2
124.5
124.3
4.92%
1.79%
40
18.02
Buyback yield%
20.08
21.06
18.10
17.17
16.92
17.50
14.67
16.07
14.49
14.71
2.90
14.71
17.04
66
0.315
D/E ratiox
1.069
1.033
0.938
0.904
0.855
0.787
0.783
0.770
0.808
0.794
0.574
0.787
0.831
57
1.788
Enterprise value$M
0.732
0.685
0.666
0.629
0.570
0.624
0.654
0.596
0.624
0.585
3.860
0.50%
(2.64%)
73
2.077
LT debt$M
3.011
3.148
3.805
4.067
4.562
4.924
4.796
5.546
5.721
6.178
2.534
6.25%
7.84%
79
Revenue
$5.561M
8.46%
1.00×
Cost of revenue
$3.325M
8.40%
0.99×
Operating expenses
$1.146M
8.38%
0.99×