7.489
Revenue$M
9.154
9.797
10.04
10.70
11.41
11.97
12.37
12.98
13.72
14.49
7.658
4.89%
4.98%
92
15.36
Revenue growth%
10.01
11.47
8.58
7.42
4.84
2.75
1.35
3.49
3.67
0.78
29.34
2.75
4.26
56
8.39
Gross margin%
9.45
9.44
6.63
9.20
8.15
5.36
7.38
8.65
8.83
7.93
2.86
7.93
8.40
51
27.40
Operating margin%
15.59
13.49
15.84
15.74
16.08
17.34
16.80
13.85
12.92
11.06
28.04
13.85
15.66
66
14.66
Net margin%
28.93
29.07
26.39
27.62
27.92
25.50
26.93
29.46
31.79
30.22
10.75
29.46
28.43
66
23.73
P/E ratio (avg)x
14.16
14.22
13.95
14.82
14.90
16.41
17.80
19.48
18.58
19.13
12.97
18.58
15.66
63
33.64
EV/EBITx
38.71
45.19
42.37
40.22
46.45
44.31
50.34
55.04
53.72
58.53
9.843
53.72
45.82
56
7.59
FCF yield (avg)%
26.62
28.17
26.65
29.15
26.40
28.04
29.36
29.79
30.96
31.53
6.18
29.79
28.66
88
6.51
FCF margin%
33.58
31.33
29.59
28.87
30.81
33.75
34.91
34.70
34.00
32.93
22.92
34.00
33.25
9
1.665
FCF / Net incomex
0.257
0.233
0.245
0.253
0.215
0.187
0.163
0.177
0.162
0.139
0.162
0.163
0.201
45
25.31
ROIC%
27.77
25.80
26.48
27.53
27.88
29.00
26.74
28.79
29.17
31.83
17.25
29.00
27.82
84
9.30
Return on equity%
3.48
1.23
0.40
0.40
0.40
0.40
0.64
1.95
1.55
4.31
15.66
1.55
0.94
74
4.79
Return on assets%
28.15
26.98
28.06
30.50
32.74
30.55
31.25
33.42
31.62
33.95
9.52
31.62
30.90
59
0.04
EPS$
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
3.78%
3.68%
—
28.90
EPS growth%
15.77
14.79
17.62
20.07
17.32
17.72
14.96
15.64
15.23
17.77
27.18
15.64
16.55
80
0.02
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
7.84%
5.36%
—
0.04
FCF per share$
0.05
0.06
0.06
0.06
0.06
0.07
0.08
0.09
0.10
0.10
0.04
10.01%
7.88%
—
0.03
Dividend per sh$
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.01
5.77%
6.18%
—
20.66
Div yield (avg)%
16.90
18.89
16.38
15.58
16.00
14.93
17.20
14.59
12.24
14.06
19.98
14.59
15.79
13
21.08
Payout ratio%
2.46
2.98
4.79
2.41
2.63
3.91
3.02
5.81
4.98
4.90
12.58
4.90
3.47
7
400.6
Shares (diluted)M
457.9
464.9
507.9
537.2
596.2
650.5
769.7
749.9
782.3
831.9
406.9
6.89%
5.91%
5
29.77
Buyback yield%
6.06
6.70
9.20
6.45
6.55
5.65
6.35
7.41
6.48
7.86
9.31
6.48
6.51
60
0.214
D/E ratiox
1.215
1.137
1.279
1.269
1.205
1.259
1.232
1.151
1.235
1.235
1.305
1.235
1.233
85
9.762
Enterprise value$M
9.963
10.54
9.929
10.01
10.60
10.38
10.28
9.471
8.618
7.795
2.007
(5.97%)
(2.38%)
58
10.16
LT debt$M
7.295
6.659
6.087
5.948
6.016
6.612
6.800
6.887
6.225
6.206
12.15
0.62%
(2.49%)
76
Revenue
$14.49M
4.98%
1.00×
Cost of revenue
$6.277M
5.14%
1.02×
Operating expenses
$3.713M
4.96%
1.00×