6.790
Revenue$M
50.17
49.90
51.16
51.00
51.62
53.16
53.90
53.42
53.35
54.64
7.341
1.14%
1.15%
46
24.67
Revenue growth%
25.58
24.06
24.57
22.58
22.28
21.76
20.98
20.23
21.29
22.28
25.41
21.29
22.28
23
21.37
Gross margin%
11.44
9.15
10.75
12.83
14.29
11.69
11.14
12.99
15.21
16.90
11.80
12.99
12.26
49
6.38
Operating margin%
26.73
27.96
25.42
24.88
23.85
23.59
25.36
22.92
25.36
27.18
16.98
25.36
25.36
60
17.63
Net margin%
19.05
17.81
18.49
16.78
18.88
18.56
21.21
22.05
19.93
22.11
9.06
21.21
18.97
88
32.46
P/E ratio (avg)x
21.18
20.71
19.29
20.88
19.69
19.07
19.16
18.37
19.54
20.32
13.94
19.16
19.62
82
27.45
EV/EBITx
40.86
42.98
44.86
42.41
39.86
36.18
35.41
33.95
36.59
35.67
11.21
35.67
38.22
40
27.15
FCF yield (avg)%
19.19
17.67
17.19
17.38
16.89
14.09
12.70
10.21
8.17
8.53
3.63
10.21
15.49
94
25.59
FCF margin%
10.38
9.73
11.48
12.21
15.05
12.41
13.09
14.00
11.39
13.62
17.21
13.09
12.31
17
0.377
FCF / Net incomex
1.301
1.265
1.199
1.299
1.208
1.339
1.524
1.431
1.603
1.706
1.436
1.524
1.320
82
25.03
ROIC%
33.60
36.33
36.56
37.91
40.83
38.79
40.51
38.43
36.31
36.70
20.97
38.43
37.30
8
26.49
Return on equity%
24.92
22.51
21.21
20.81
21.91
23.81
22.84
21.85
23.23
25.45
5.40
23.23
22.68
78
11.29
Return on assets%
3.32
1.49
0.61
2.47
1.53
3.42
1.70
0.40
2.68
3.42
7.82
2.68
2.09
77
0.02
EPS$
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.02
0.02
0.02
0.03
4.25%
(1.18%)
—
11.64
EPS growth%
22.89
20.84
18.91
20.35
18.04
17.81
16.02
16.40
15.41
16.04
15.25
16.04
17.93
26
0.03
Bookvalue per sh$
0.04
0.05
0.05
0.05
0.06
0.06
0.05
0.06
0.06
0.06
0.02
0.41%
2.17%
—
0.02
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.25%
2.17%
—
0.02
Dividend per sh$
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.67%
0.75%
—
28.83
Div yield (avg)%
19.65
20.38
20.54
17.55
14.70
12.05
12.65
14.79
17.00
19.79
19.44
14.79
17.28
37
10.02
Payout ratio%
10.71
9.53
8.79
5.96
3.09
3.32
5.54
4.11
6.27
3.77
23.76
4.11
5.75
27
629.9
Shares (diluted)M
698.5
715.2
670.5
735.0
722.5
701.5
755.3
837.3
765.8
764.2
651.4
1.13%
1.95%
30
19.36
Buyback yield%
30.60
29.74
32.52
34.97
35.71
33.19
34.01
31.29
30.40
31.77
26.13
31.77
32.14
14
0.113
D/E ratiox
2.085
2.284
2.614
3.057
3.193
3.642
4.133
4.125
4.596
4.928
1.429
4.133
3.417
87
49.25
Enterprise value$M
52.97
49.17
52.13
53.78
55.88
53.83
51.17
52.44
53.82
46.59
8.966
(3.57%)
(0.82%)
90
22.75
LT debt$M
10.88
9.499
9.042
7.778
7.728
7.718
6.967
6.178
5.469
5.447
46.82
(6.76%)
(7.06%)
30
Revenue
$54.64M
1.15%
1.00×
Cost of revenue
$30.04M
1.13%
1.00×
Operating expenses
$13.12M
1.03%
0.99×
Property and equipment
15.47%