0.350
Revenue$M
0.484
0.502
0.518
0.525
0.551
0.562
0.584
0.613
0.627
0.383
0.391
3.63%
3.45%
74
6.29
Revenue growth%
8.06
9.77
10.41
10.39
11.20
11.49
11.06
9.67
10.17
22.92
6.26
11.06
10.28
43
15.58
Gross margin%
0.40
3.24
2.82
2.40
0.40
3.23
0.55
0.40
1.44
28.48
15.81
0.55
1.24
67
24.38
Operating margin%
24.74
24.77
26.36
26.99
24.04
26.59
27.50
28.19
28.19
19.56
29.51
27.50
26.47
60
8.33
Net margin%
25.39
28.28
26.36
25.04
22.18
24.30
25.98
26.71
27.54
22.60
16.68
25.98
25.68
67
30.01
P/E ratio (avg)x
22.81
26.52
27.79
31.61
32.96
34.56
39.52
41.35
43.91
14.57
28.94
39.52
32.29
81
11.89
EV/EBITx
27.09
28.10
29.66
29.49
32.47
37.77
37.83
43.76
42.55
10.18
9.498
37.83
31.07
28
22.94
FCF yield (avg)%
12.14
13.90
11.05
10.02
11.85
12.31
12.45
13.66
12.21
24.82
9.16
12.31
12.18
31
26.61
FCF margin%
2.60
0.40
0.40
2.16
2.17
0.40
0.40
0.40
1.80
18.50
8.10
0.40
1.10
74
0.203
FCF / Net incomex
0.308
0.302
0.335
0.359
0.383
0.391
0.390
0.424
0.464
1.619
0.949
0.391
0.371
6
8.98
ROIC%
16.34
19.32
20.39
18.94
20.45
21.01
20.63
17.89
17.54
25.01
10.79
20.45
19.13
7
25.02
Return on equity%
13.09
15.01
13.45
12.08
12.09
14.68
14.15
15.76
17.88
21.53
9.00
14.68
13.80
74
10.50
Return on assets%
5.39
3.38
6.35
4.81
5.87
8.01
6.56
6.33
9.23
24.38
18.20
6.56
6.32
33
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
7.01%
5.96%
—
11.18
EPS growth%
2.77
2.12
2.49
5.19
5.22
2.29
0.83
3.72
4.18
7.23
9.59
3.72
2.64
35
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
3.69%
(1.27%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
10.79%
6.43%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
2.39%
5.46%
—
23.88
Div yield (avg)%
17.50
17.42
15.35
15.91
18.87
21.72
21.68
22.45
21.13
12.44
2.40
21.68
19.67
9
25.43
Payout ratio%
24.80
26.20
24.59
25.23
22.48
22.16
22.28
22.88
23.37
29.47
10.06
22.48
23.71
94
84.16
Shares (diluted)M
135.8
161.1
191.6
226.0
267.1
267.9
322.1
360.0
352.4
81.48
81.82
9.29%
13.03%
23
24.96
Buyback yield%
27.84
30.76
29.20
29.83
30.14
31.14
30.01
32.99
33.86
13.58
24.14
31.14
30.27
91
0.535
D/E ratiox
2.772
3.107
3.741
4.478
5.009
6.013
6.454
7.685
7.747
1.387
1.754
6.454
4.743
7
0.183
Enterprise value$M
0.288
0.258
0.218
0.222
0.226
0.236
0.245
0.255
0.227
0.278
0.434
0.44%
(2.53%)
53
0.259
LT debt$M
0.604
0.586
0.656
0.615
0.669
0.729
0.731
0.833
0.781
0.184
0.278
4.88%
3.48%
74
Revenue
$0.627M
3.45%
1.00×
Cost of revenue
$0.380M
3.48%
1.00×
Operating expenses
$0.145M
3.54%
1.01×
Goodwill & intangibles
18.95%