0.063
Revenue$M
0.067
0.072
0.075
0.081
0.087
0.090
0.093
0.100
0.109
0.069
0.074
6.02%
6.34%
40
21.15
Revenue growth%
24.29
23.57
24.80
27.60
27.78
29.06
29.01
27.13
28.19
4.36
28.63
28.19
27.36
11
21.70
Gross margin%
5.52
2.83
5.59
5.77
8.46
8.46
5.77
8.06
8.20
10.20
25.06
8.20
5.77
85
11.96
Operating margin%
0.78
0.71
0.40
1.94
4.06
6.17
5.99
7.52
6.03
20.08
4.18
6.03
3.23
75
29.16
Net margin%
24.02
24.07
21.59
20.53
21.96
24.65
21.69
22.81
21.78
20.51
7.04
21.96
22.39
48
28.93
P/E ratio (avg)x
10.50
9.864
10.02
10.13
11.10
10.41
10.54
11.09
10.88
34.41
35.10
10.88
10.52
14
13.53
EV/EBITx
26.72
25.95
27.14
25.15
22.50
21.21
21.85
24.51
26.77
9.949
8.392
22.50
25.55
39
19.04
FCF yield (avg)%
18.49
18.56
18.96
21.43
18.72
18.44
21.13
20.36
19.52
17.80
5.92
19.52
19.24
74
21.86
FCF margin%
13.20
12.32
15.09
12.54
12.59
10.82
13.19
16.07
17.05
12.10
8.87
13.19
12.89
89
1.467
FCF / Net incomex
1.604
1.908
1.914
2.194
2.531
2.703
2.685
2.823
2.936
0.754
0.925
2.703
2.362
76
2.19
ROIC%
5.16
4.03
6.06
8.65
9.94
11.76
14.09
12.23
11.65
16.12
3.10
11.76
9.29
81
22.70
Return on equity%
6.67
4.07
5.15
4.21
3.35
5.52
8.42
8.76
9.79
9.93
3.63
8.42
5.34
23
11.31
Return on assets%
3.66
1.26
0.40
1.57
1.37
0.40
0.40
1.07
1.78
29.52
5.07
1.07
1.31
89
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
8.71%
7.04%
—
16.10
EPS growth%
14.08
11.19
8.88
11.88
11.80
12.85
15.81
13.92
16.30
26.28
26.30
13.92
13.38
18
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
9.06%
8.43%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
0.75%
2.45%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
7.96%
5.72%
—
10.18
Div yield (avg)%
0.40
0.40
2.56
1.46
1.91
0.40
2.99
4.41
6.69
25.97
14.19
2.99
1.69
65
21.50
Payout ratio%
4.16
2.90
3.03
4.59
5.55
2.60
4.61
3.92
1.54
24.40
15.19
3.92
3.94
23
101.1
Shares (diluted)M
117.8
130.8
131.5
143.2
145.7
136.7
146.1
166.1
178.9
99.86
99.50
4.55%
5.52%
87
27.55
Buyback yield%
28.21
25.84
25.57
24.54
26.60
23.87
24.01
26.84
24.57
28.21
7.32
24.57
25.51
10
1.745
D/E ratiox
1.357
1.184
1.091
1.003
0.891
0.961
1.007
0.896
0.964
0.386
0.698
0.961
1.005
27
0.064
Enterprise value$M
0.058
0.059
0.066
0.072
0.077
0.077
0.080
0.079
0.077
0.083
0.071
1.48%
3.27%
56
0.064
LT debt$M
0.021
0.020
0.020
0.019
0.017
0.016
0.015
0.014
0.014
0.070
0.055
(6.19%)
(5.93%)
88
Revenue
$0.109M
6.34%
1.00×
Cost of revenue
$0.071M
6.58%
1.02×
Operating expenses
$0.026M
5.89%
0.96×