1.520
Revenue$M
2.659
2.699
2.696
2.737
2.753
2.794
2.804
2.773
2.799
1.614
1.686
0.45%
0.94%
30
7.24
Revenue growth%
23.36
24.11
23.14
20.50
23.06
20.27
19.20
21.85
18.94
9.12
22.17
20.27
21.70
90
19.16
Gross margin%
10.85
13.06
11.28
14.25
13.07
15.68
18.66
17.68
17.74
21.58
21.55
17.68
13.66
92
11.73
Operating margin%
27.49
24.89
23.42
23.66
23.65
22.48
21.94
20.82
21.70
8.50
3.44
21.94
23.53
40
12.28
Net margin%
14.69
16.09
13.54
12.20
9.41
7.45
8.96
6.13
5.25
24.69
29.12
7.45
10.80
91
36.83
P/E ratio (avg)x
41.65
47.23
46.02
54.99
64.36
76.33
79.23
85.41
95.15
10.92
28.82
79.23
59.68
88
18.40
EV/EBITx
15.16
16.83
17.71
20.06
21.96
21.08
20.69
22.72
24.39
7.043
6.559
21.96
20.38
19
5.60
FCF yield (avg)%
23.94
25.24
26.13
27.36
29.65
28.01
29.84
29.15
29.12
11.38
28.17
29.15
27.68
12
20.61
FCF margin%
22.29
21.22
21.80
21.00
20.54
21.56
24.51
24.56
25.95
28.33
9.41
24.51
21.68
83
1.264
FCF / Net incomex
0.880
0.952
0.979
0.957
1.089
1.122
1.128
1.105
1.046
0.327
0.999
1.105
1.013
83
5.97
ROIC%
25.33
24.84
22.37
23.86
22.33
21.45
18.66
21.53
18.64
18.24
10.56
21.45
22.35
62
19.99
Return on equity%
13.62
14.40
15.97
16.06
16.20
14.91
17.83
15.80
15.01
21.68
4.03
15.80
15.41
62
16.33
Return on assets%
12.31
11.04
12.30
11.77
13.21
11.40
9.38
7.23
8.10
15.92
26.78
9.38
11.22
21
0.03
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
4.08%
3.97%
—
29.05
EPS growth%
18.98
16.47
18.45
16.11
18.16
19.29
20.32
21.96
23.92
17.58
28.40
20.32
18.91
86
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.02
0.02
7.10%
3.03%
—
0.03
FCF per share$
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.07
0.01
0.03
8.86%
8.12%
—
0.03
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.03
1.68%
4.95%
—
20.88
Div yield (avg)%
19.95
22.31
24.30
24.40
21.99
22.36
19.55
18.54
16.27
19.24
19.30
19.55
21.79
13
7.60
Payout ratio%
21.23
19.11
19.10
21.48
21.90
20.54
18.60
20.14
20.60
4.05
20.96
20.54
20.34
42
54.46
Shares (diluted)M
72.94
84.23
78.80
83.64
86.67
99.75
110.5
123.5
142.6
57.01
55.86
11.25%
9.24%
32
19.59
Buyback yield%
1.75
0.79
0.40
0.40
2.90
3.74
6.05
4.48
4.95
21.39
15.96
4.48
2.33
39
0.456
D/E ratiox
2.173
2.568
2.494
2.563
2.490
2.637
2.830
3.111
3.098
0.983
1.371
2.830
2.565
14
1.657
Enterprise value$M
4.434
5.049
5.846
6.267
7.298
8.536
9.010
8.870
9.221
2.743
1.341
8.03%
8.76%
28
0.823
LT debt$M
1.742
1.913
1.809
1.684
1.828
1.867
1.693
1.890
2.143
0.890
0.821
4.93%
3.72%
68
Revenue
$2.799M
0.94%
1.00×
Cost of revenue
$1.333M
0.89%
1.00×
Operating expenses
$0.608M
0.88%
0.99×