0.851
Revenue$M
0.595
0.624
0.655
0.705
0.762
0.803
0.861
0.915
0.991
1.075
0.945
7.13%
6.90%
66
16.05
Revenue growth%
0.40
0.40
2.53
3.55
2.62
2.16
3.88
5.79
6.54
6.44
25.14
5.79
3.09
5
24.32
Gross margin%
21.18
22.50
21.17
21.31
19.92
20.65
21.55
24.43
21.48
23.52
13.48
21.55
21.40
77
10.75
Operating margin%
10.32
9.98
10.07
9.89
7.47
7.75
7.07
6.10
4.75
6.65
27.76
6.65
7.61
12
13.91
Net margin%
4.43
6.37
7.54
6.66
8.90
10.56
10.57
13.15
11.05
12.11
28.48
11.05
9.73
53
6.676
P/E ratio (avg)x
24.72
25.04
27.47
31.47
33.30
36.42
39.68
39.36
37.94
41.61
23.22
39.36
34.86
66
17.58
EV/EBITx
21.82
22.46
21.92
19.97
17.52
17.45
15.89
16.77
16.84
14.90
35.30
16.77
17.48
29
4.42
FCF yield (avg)%
20.54
21.72
21.39
24.23
23.10
21.70
23.01
23.69
22.16
23.35
25.54
23.01
22.59
83
20.92
FCF margin%
29.06
27.46
28.50
28.78
27.78
28.07
30.62
31.82
34.58
34.94
21.64
31.82
28.92
71
0.820
FCF / Net incomex
0.357
0.370
0.346
0.380
0.417
0.385
0.428
0.473
0.466
0.510
1.638
0.466
0.401
80
24.20
ROIC%
33.31
33.00
30.22
30.70
27.79
26.58
29.16
26.19
26.70
28.29
17.73
26.70
28.73
40
17.57
Return on equity%
10.02
7.37
7.53
7.17
9.55
7.14
5.60
8.54
7.69
5.16
19.40
7.14
7.45
24
12.85
Return on assets%
20.20
20.32
22.86
24.50
23.60
25.33
26.07
28.67
30.63
33.10
16.63
28.67
24.92
33
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(3.95%)
(4.02%)
—
8.84
EPS growth%
34.96
32.15
34.64
35.74
37.37
37.40
39.98
40.41
39.61
38.72
3.51
39.61
37.38
58
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
7.61%
8.19%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
5.94%
4.41%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(5.33%)
(1.22%)
—
26.00
Div yield (avg)%
25.51
22.81
24.94
22.04
20.25
18.09
15.65
15.32
12.75
10.34
24.45
15.32
19.17
14
15.29
Payout ratio%
15.62
15.76
14.90
15.43
16.53
16.75
17.34
19.13
16.24
17.23
13.84
17.23
16.39
63
132.7
Shares (diluted)M
172.8
179.5
186.8
183.2
199.0
229.6
272.0
295.5
342.9
396.7
133.6
14.79%
8.37%
19
11.82
Buyback yield%
8.36
7.96
5.03
6.95
7.80
9.13
6.59
4.81
2.40
0.40
10.08
4.81
6.77
66
0.151
D/E ratiox
2.535
2.897
3.407
3.927
4.050
3.979
4.270
5.094
5.268
5.377
1.158
5.094
4.015
47
0.225
Enterprise value$M
0.431
0.381
0.376
0.358
0.359
0.351
0.391
0.390
0.377
0.350
0.331
(0.50%)
(1.74%)
31
0.781
LT debt$M
0.815
0.815
0.936
0.929
0.922
0.989
1.009
1.042
0.977
0.929
0.821
0.13%
1.00%
55
Revenue
$1.075M
6.90%
1.00×
Cost of revenue
$0.511M
7.25%
1.03×
Operating expenses
$0.205M
6.85%
0.99×
Goodwill & intangibles
18.05%