1.846
Revenue$M
4.885
4.878
5.107
5.200
5.234
5.291
5.471
5.573
5.594
5.783
2.013
2.01%
2.07%
59
21.48
Revenue growth%
24.65
26.69
28.81
26.27
27.35
24.79
25.96
23.51
24.29
23.76
9.05
24.29
25.37
66
3.02
Gross margin%
21.62
22.20
22.71
23.72
23.36
25.83
28.45
29.56
29.65
27.56
23.08
28.45
24.77
87
10.23
Operating margin%
24.77
22.80
21.02
19.97
21.14
21.71
21.84
24.76
23.24
23.13
29.69
23.13
22.32
59
22.71
Net margin%
14.68
15.78
14.85
17.76
14.86
12.44
9.67
12.17
13.16
10.28
9.41
12.17
13.92
21
26.92
P/E ratio (avg)x
12.76
13.61
13.37
12.82
11.94
11.35
12.24
11.88
11.09
10.90
7.669
11.35
12.09
43
29.32
EV/EBITx
10.95
11.42
11.94
12.11
13.17
12.79
15.32
17.21
18.20
19.58
29.52
17.21
12.98
75
2.27
FCF yield (avg)%
16.29
18.10
20.70
18.62
19.13
16.87
14.94
15.55
12.71
15.07
6.59
15.07
16.58
52
5.99
FCF margin%
6.08
7.09
9.43
6.99
4.43
6.12
3.60
0.67
0.40
0.40
25.12
0.67
5.25
81
1.688
FCF / Net incomex
0.396
0.438
0.429
0.440
0.461
0.488
0.528
0.512
0.549
0.576
1.529
0.528
0.474
65
2.17
ROIC%
18.59
19.35
17.20
17.29
16.96
19.61
19.72
20.74
20.23
21.86
13.09
20.23
19.48
88
7.12
Return on equity%
3.73
3.63
6.28
9.18
11.18
11.02
11.53
11.58
14.57
17.26
15.35
11.58
11.10
64
20.64
Return on assets%
29.70
32.35
33.60
30.81
32.07
33.85
35.54
33.74
34.76
31.94
20.74
33.85
32.97
80
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.33%)
(0.50%)
—
5.09
EPS growth%
19.98
22.29
21.52
22.34
23.41
23.45
25.38
23.11
22.48
20.42
6.70
23.11
22.41
12
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
7.77%
6.75%
—
—
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
(3.89%)
(4.46%)
—
—
Dividend per sh$
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.37%
7.65%
—
23.36
Div yield (avg)%
8.95
10.66
10.08
9.59
9.14
7.02
8.99
8.62
7.81
9.93
29.40
8.62
9.06
8
23.67
Payout ratio%
25.35
24.12
24.42
24.72
25.94
27.58
25.66
24.11
23.38
24.13
11.83
24.13
24.57
43
777.0
Shares (diluted)M
494.4
443.6
457.5
486.4
464.4
445.3
482.1
432.1
444.6
469.0
814.5
0.20%
(0.81%)
84
22.21
Buyback yield%
17.06
14.93
17.41
17.29
17.11
17.65
18.23
16.19
15.46
17.38
14.76
17.38
17.20
11
0.344
D/E ratiox
0.790
0.858
0.888
0.815
0.760
0.803
0.775
0.714
0.775
0.791
1.404
0.775
0.791
21
1.987
Enterprise value$M
2.002
2.164
2.108
2.219
2.140
1.899
1.747
1.596
1.439
1.434
1.834
(7.69%)
(2.41%)
9
4.574
LT debt$M
2.355
2.539
2.776
2.876
2.939
2.972
2.806
3.159
3.651
4.098
5.096
6.87%
6.23%
23
Revenue
$5.783M
2.07%
1.00×
Cost of revenue
$2.942M
1.70%
0.96×
Operating expenses
$0.806M
3.16%
1.11×
Goodwill & intangibles
18.13%