6.461
Revenue$M
7.909
8.200
8.455
8.582
9.042
9.184
9.390
9.835
9.982
10.27
6.764
2.59%
2.87%
52
24.51
Revenue growth%
35.44
33.31
34.38
32.30
33.36
33.85
34.62
36.94
33.97
32.35
28.25
33.97
33.91
26
23.55
Gross margin%
15.39
17.48
14.88
13.32
11.42
9.78
11.54
9.54
7.25
4.66
20.94
9.54
11.48
80
6.47
Operating margin%
25.02
26.48
24.54
25.12
25.49
23.49
24.71
21.86
20.91
18.34
22.95
21.86
24.62
37
10.46
Net margin%
13.38
11.38
10.45
8.46
11.29
13.52
10.92
8.19
9.78
10.05
9.95
10.05
10.68
19
22.79
P/E ratio (avg)x
43.23
42.63
47.56
47.56
47.89
53.76
60.29
73.19
73.73
86.84
35.62
73.19
50.82
87
18.29
EV/EBITx
21.70
21.57
21.05
20.59
20.90
21.23
22.37
22.50
20.72
22.83
36.94
22.37
21.40
52
13.27
FCF yield (avg)%
26.38
27.48
29.43
29.17
30.83
29.91
32.81
33.37
32.49
31.56
25.74
32.49
30.37
80
18.64
FCF margin%
3.82
4.34
3.27
4.75
3.22
3.41
1.22
2.41
2.48
4.60
2.94
2.48
3.34
28
0.591
FCF / Net incomex
1.209
1.150
1.111
1.017
1.058
1.073
1.022
1.059
1.004
1.123
0.801
1.059
1.066
22
16.85
ROIC%
30.54
32.50
30.19
31.32
30.43
28.26
26.74
27.31
26.42
25.18
11.48
26.74
29.22
46
27.85
Return on equity%
3.74
1.64
4.03
4.36
3.68
5.05
5.01
2.56
5.13
2.75
24.00
5.01
3.89
49
27.93
Return on assets%
18.40
19.80
21.74
21.65
23.24
23.40
25.56
24.80
25.52
25.74
9.36
25.52
23.32
86
0.02
EPS$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
8.69%
8.74%
—
6.23
EPS growth%
10.10
7.11
4.87
4.30
1.60
0.40
1.63
3.48
3.08
5.92
26.29
3.08
3.89
7
0.02
Bookvalue per sh$
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.01
8.49%
8.02%
—
0.02
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.03
(3.31%)
(2.75%)
—
0.02
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.70%
(1.86%)
—
27.93
Div yield (avg)%
10.23
9.26
10.43
9.58
9.12
6.86
7.18
8.15
6.76
6.52
25.18
6.86
8.64
61
21.35
Payout ratio%
26.64
27.02
27.90
30.36
30.31
29.66
27.65
30.13
32.46
33.84
2.97
30.13
29.89
86
330.5
Shares (diluted)M
364.5
393.3
385.9
366.3
409.0
437.6
453.8
515.8
477.6
441.3
322.3
1.53%
2.70%
22
3.01
Buyback yield%
5.89
6.73
4.62
1.86
1.40
2.11
4.06
5.46
6.08
7.50
13.30
5.46
5.04
63
1.349
D/E ratiox
2.145
2.347
2.783
3.095
3.630
4.034
4.257
4.621
5.459
5.370
0.465
4.621
3.832
44
0.553
Enterprise value$M
14.55
14.18
15.36
15.81
16.03
17.37
20.71
21.79
21.42
21.43
8.643
5.98%
4.60%
87
7.468
LT debt$M
8.459
7.701
7.337
7.663
7.749
7.503
8.230
8.897
8.550
9.063
3.057
3.18%
0.28%
22
Revenue
$10.27M
2.87%
1.00×
Cost of revenue
$4.799M
2.67%
0.98×
Operating expenses
$1.936M
2.97%
1.01×
Goodwill & intangibles
15.60%