2.957
Revenue$M
2.809
3.035
3.208
3.512
3.766
4.074
4.375
4.717
4.962
5.261
3.166
6.92%
7.05%
65
3.42
Revenue growth%
15.50
12.52
12.78
14.96
15.63
12.73
11.68
9.47
11.67
11.64
10.46
11.67
12.62
61
22.04
Gross margin%
6.19
5.19
5.12
4.31
5.34
2.67
1.34
4.18
6.35
5.80
11.47
4.18
5.16
59
2.08
Operating margin%
24.80
22.43
24.82
22.21
21.05
21.26
18.95
19.99
19.19
21.46
26.70
19.99
21.36
54
16.66
Net margin%
22.11
20.86
21.16
23.99
25.30
26.45
26.20
23.32
22.56
20.21
7.46
23.32
22.94
22
11.80
P/E ratio (avg)x
13.26
12.27
12.79
12.98
11.45
10.72
10.78
11.72
11.39
12.12
19.80
11.39
11.92
49
21.79
EV/EBITx
25.71
22.88
24.07
22.07
19.91
20.26
19.61
21.05
18.74
17.85
22.12
19.61
20.65
58
4.87
FCF yield (avg)%
28.18
26.90
29.04
29.42
31.18
31.40
30.16
27.48
29.82
31.55
22.49
30.16
29.62
72
5.25
FCF margin%
25.37
26.74
24.70
23.82
21.53
21.99
24.57
26.21
23.68
25.76
5.77
24.57
24.64
23
0.135
FCF / Net incomex
2.455
2.313
2.380
2.527
2.362
2.277
2.426
2.723
2.696
3.097
1.319
2.696
2.441
10
21.06
ROIC%
11.61
13.10
12.09
12.06
14.88
13.45
14.86
14.38
16.17
16.69
18.55
14.86
13.91
68
8.88
Return on equity%
15.87
18.53
17.49
20.16
20.47
20.42
22.38
23.11
20.80
23.23
18.32
22.38
20.44
71
7.19
Return on assets%
24.99
25.57
28.24
29.77
27.15
27.90
30.76
28.45
27.41
28.41
24.64
28.41
28.07
82
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
1.82%
0.69%
—
12.79
EPS growth%
1.63
3.44
3.33
4.15
1.59
0.40
0.40
1.43
3.16
0.61
13.50
0.61
1.61
29
—
Bookvalue per sh$
0.01
0.01
—
0.01
0.01
0.01
—
—
—
—
—
(5.16%)
(2.86%)
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
8.74%
6.40%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(4.11%)
(1.33%)
—
24.08
Div yield (avg)%
2.93
4.02
6.42
5.34
6.17
3.97
6.20
7.90
5.92
3.97
4.31
5.92
5.63
74
26.02
Payout ratio%
11.70
13.23
14.86
13.56
12.90
14.55
13.26
12.24
12.23
14.71
29.35
13.26
13.25
76
589.6
Shares (diluted)M
665.1
742.2
727.3
766.5
824.3
741.5
715.8
799.1
799.1
734.9
588.7
(2.27%)
0.11%
77
25.10
Buyback yield%
17.56
19.68
18.62
20.47
22.19
21.38
21.11
20.83
22.33
20.78
5.90
21.11
20.80
48
1.164
D/E ratiox
0.318
0.328
0.312
0.335
0.296
0.259
0.262
0.237
0.220
0.243
1.709
0.243
0.279
6
2.485
Enterprise value$M
1.453
1.560
1.645
1.724
1.827
1.859
1.880
1.717
1.908
1.872
5.805
0.48%
2.42%
32
1.468
LT debt$M
0.615
0.705
0.747
0.866
0.909
0.923
0.971
1.021
1.031
1.036
0.487
2.66%
5.13%
15
Revenue
$5.261M
7.05%
1.00×
Cost of revenue
$2.478M
6.87%
0.98×
Operating expenses
$1.100M
7.26%
1.02×