5.960
Revenue$M
3.063
3.371
3.705
4.095
4.360
4.777
5.175
5.604
6.093
6.473
6.601
8.22%
8.54%
63
23.93
Revenue growth%
27.50
30.14
27.81
25.22
24.75
27.40
25.05
27.61
30.46
30.82
23.18
27.61
27.56
71
15.87
Gross margin%
9.06
6.54
9.05
11.51
12.04
14.15
14.88
17.24
16.79
19.49
15.09
16.79
13.10
92
22.76
Operating margin%
18.68
16.61
19.48
19.89
18.88
19.54
18.66
17.32
18.71
17.16
20.82
18.66
18.70
78
11.43
Net margin%
32.32
34.07
32.46
32.02
33.26
33.06
30.37
30.97
32.54
29.85
18.45
30.97
32.39
17
32.62
P/E ratio (avg)x
9.769
9.897
10.80
11.60
12.69
11.31
11.90
11.45
10.82
11.35
29.52
11.35
11.33
24
22.62
EV/EBITx
11.74
11.35
11.61
11.88
14.05
15.45
17.20
17.02
19.85
22.18
27.65
17.20
14.75
16
20.94
FCF yield (avg)%
5.84
5.77
7.54
6.92
5.80
3.94
5.52
6.41
8.00
6.32
7.61
6.32
6.08
39
20.02
FCF margin%
18.70
17.64
15.93
13.62
15.91
15.60
18.41
18.94
19.66
17.48
17.81
18.41
17.56
38
1.520
FCF / Net incomex
2.172
2.262
2.482
2.518
2.752
3.199
3.840
4.284
4.470
4.530
0.288
4.284
2.975
90
16.55
ROIC%
4.77
5.32
4.59
3.61
4.06
1.81
3.08
2.85
4.93
3.73
17.08
3.08
3.90
7
23.46
Return on equity%
11.78
11.45
10.58
9.74
12.70
13.79
15.20
15.65
16.69
15.80
16.72
15.65
13.25
70
7.01
Return on assets%
18.04
17.81
17.78
17.52
19.80
20.73
23.17
25.81
26.39
26.83
4.84
25.81
20.26
69
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
10.77%
6.96%
—
22.91
EPS growth%
18.42
20.96
18.13
20.97
20.73
21.97
20.22
19.48
20.88
19.59
12.21
20.22
20.48
27
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
5.53%
1.19%
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.23%
(1.27%)
—
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
0.01
(5.87%)
(1.50%)
—
2.15
Div yield (avg)%
5.97
7.54
8.49
9.95
8.86
10.89
10.19
11.48
12.71
9.88
28.95
10.89
9.92
26
17.31
Payout ratio%
24.62
26.11
26.29
25.87
28.78
27.09
25.09
22.26
19.80
17.29
26.65
22.26
25.48
45
302.4
Shares (diluted)M
241.8
213.6
214.0
181.0
180.9
179.3
186.8
196.5
168.1
146.5
300.8
(4.13%)
(6.28%)
5
5.66
Buyback yield%
21.23
21.59
20.10
21.89
24.12
25.97
28.20
26.63
28.55
30.36
21.17
28.20
25.05
63
1.359
D/E ratiox
1.872
1.880
1.664
1.515
1.433
1.448
1.360
1.187
1.152
1.073
0.126
1.187
1.440
27
2.526
Enterprise value$M
9.675
10.85
12.66
12.41
13.52
15.24
16.66
17.96
21.53
21.35
6.997
9.58%
8.22%
47
5.634
LT debt$M
3.065
3.087
3.251
2.945
2.694
2.556
2.626
2.799
2.875
3.053
5.611
2.53%
(0.27%)
37
Revenue
$6.473M
8.54%
1.00×
Cost of revenue
$3.922M
8.03%
0.95×
Operating expenses
$0.937M
9.61%
1.10×
Property and equipment
17.57%