0.042
Revenue$M
0.311
0.333
0.357
0.381
0.399
0.415
0.432
0.456
0.494
0.044
0.048
5.35%
5.83%
7
24.23
Revenue growth%
7.93
8.77
7.14
5.87
8.05
6.87
4.27
4.32
3.45
28.61
24.07
4.32
6.42
24
3.56
Gross margin%
4.83
6.83
7.29
8.55
10.63
7.67
5.38
7.52
4.70
18.33
19.39
7.52
7.23
13
21.61
Operating margin%
33.10
30.12
29.82
30.27
29.69
31.94
30.53
28.64
31.08
16.95
14.09
30.53
30.40
14
24.17
Net margin%
20.29
19.22
21.01
20.69
17.91
19.67
17.00
18.03
17.64
12.98
23.70
17.91
19.45
30
22.12
P/E ratio (avg)x
8.778
9.102
8.328
8.301
7.650
6.951
7.075
6.487
5.808
13.29
16.65
6.951
7.975
21
29.37
EV/EBITx
6.039
6.504
6.237
5.513
5.097
4.417
4.383
4.547
4.756
18.63
13.12
4.547
5.305
10
25.90
FCF yield (avg)%
2.92
5.37
7.75
8.76
7.40
6.05
7.57
10.40
12.44
10.11
6.42
7.57
7.48
53
25.57
FCF margin%
0.40
2.39
2.72
0.40
1.07
0.63
0.40
0.40
3.19
10.16
23.45
0.63
0.51
68
1.135
FCF / Net incomex
1.755
2.087
2.446
2.783
3.255
3.338
3.563
3.791
4.172
1.142
0.651
3.563
3.019
75
4.90
ROIC%
9.49
9.84
11.74
11.03
10.18
10.44
9.98
12.01
11.33
11.81
29.48
10.44
10.73
20
10.07
Return on equity%
3.34
2.58
3.92
2.81
0.72
1.39
0.40
2.35
3.05
23.59
28.73
1.39
2.46
70
27.84
Return on assets%
24.83
27.56
29.39
28.71
26.79
24.21
22.91
21.62
20.10
29.96
22.98
22.91
24.52
61
—
EPS$
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
1.95%
6.52%
—
17.69
EPS growth%
24.11
24.84
23.07
21.95
19.23
16.70
15.12
15.24
17.34
6.33
13.76
16.70
20.55
52
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
11.87%
9.60%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
4.00%
6.63%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
5.15%
2.67%
—
27.51
Div yield (avg)%
16.62
18.55
18.09
20.52
21.87
24.17
22.83
20.25
19.28
7.04
10.29
21.87
19.76
77
29.59
Payout ratio%
4.99
6.37
5.43
3.56
4.47
4.95
4.51
1.53
2.02
25.06
21.62
4.47
4.73
85
107.5
Shares (diluted)M
110.2
112.2
103.9
114.8
110.3
97.10
95.11
104.2
97.47
103.4
104.8
(3.22%)
0.21%
89
2.19
Buyback yield%
22.13
22.51
24.91
25.06
23.91
26.63
25.29
25.71
28.09
16.91
19.41
25.71
24.99
61
0.275
D/E ratiox
2.354
2.462
2.300
2.188
2.474
2.837
3.008
2.863
3.220
1.318
0.331
2.863
2.468
35
0.063
Enterprise value$M
0.572
0.586
0.683
0.754
0.796
0.925
1.061
1.098
1.126
0.538
0.449
8.36%
8.15%
8
0.570
LT debt$M
0.607
0.626
0.711
0.777
0.867
0.834
0.823
0.835
0.834
0.293
0.406
1.41%
3.21%
78
Revenue
$0.494M
5.83%
1.00×
Cost of revenue
$0.266M
5.63%
0.98×
Operating expenses
$0.095M
5.97%
1.01×
Goodwill & intangibles
17.11%