0.175
Revenue$M
0.449
0.475
0.494
0.526
0.550
0.581
0.630
0.673
0.711
0.747
0.191
6.30%
6.08%
77
28.64
Revenue growth%
10.96
8.23
10.46
7.53
6.92
6.13
6.15
4.83
7.03
5.02
8.89
6.13
6.97
28
3.20
Gross margin%
20.22
17.42
16.16
18.93
21.42
22.83
21.40
21.82
19.94
20.36
22.62
21.40
20.29
44
14.42
Operating margin%
26.29
25.90
23.95
25.62
28.56
25.62
25.15
26.92
25.68
24.15
22.78
25.62
25.65
63
28.15
Net margin%
23.56
21.11
19.93
20.16
20.09
17.97
18.49
17.46
18.71
16.86
2.66
17.97
19.32
57
32.47
P/E ratio (avg)x
29.58
33.29
34.75
34.44
38.01
35.69
38.05
42.07
41.73
39.69
27.82
39.69
36.85
59
36.21
EV/EBITx
17.45
18.80
17.07
17.71
16.76
15.39
13.62
12.43
11.03
10.13
11.95
12.43
16.08
34
16.46
FCF yield (avg)%
5.64
3.91
4.83
2.99
0.58
0.40
0.40
0.40
0.40
0.40
21.11
0.40
0.49
55
5.56
FCF margin%
21.12
21.00
18.58
17.22
14.90
15.44
16.62
15.77
18.46
20.94
2.39
16.62
17.84
73
1.798
FCF / Net incomex
0.548
0.572
0.633
0.639
0.610
0.649
0.661
0.633
0.720
0.813
0.986
0.661
0.636
10
8.03
ROIC%
20.23
19.45
19.66
16.84
19.06
21.44
19.72
19.69
20.19
23.17
21.07
20.19
19.71
26
5.59
Return on equity%
30.81
31.65
33.42
34.32
35.77
35.67
38.35
40.18
39.03
38.36
10.89
38.36
35.72
80
5.32
Return on assets%
19.53
18.28
19.13
16.38
14.97
14.02
14.58
11.80
11.35
9.46
13.88
11.80
14.77
30
0.01
EPS$
—
—
0.01
—
—
—
—
—
0.01
—
0.01
1.75%
(0.02%)
—
27.26
EPS growth%
22.33
25.26
27.19
28.58
31.23
32.96
33.97
36.56
36.32
34.37
8.98
34.37
32.09
24
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.24%
3.16%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
2.80%
3.03%
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(4.95%)
(3.62%)
—
20.57
Div yield (avg)%
14.55
12.17
12.13
12.72
12.23
12.16
11.26
13.65
12.76
14.66
10.10
12.76
12.48
63
18.60
Payout ratio%
8.98
7.08
6.25
5.23
4.42
5.56
7.73
5.78
8.41
7.91
11.74
7.73
6.67
67
82.41
Shares (diluted)M
90.18
87.70
80.85
78.92
88.08
91.31
94.22
88.39
82.37
93.03
84.49
1.10%
(0.14%)
59
29.53
Buyback yield%
18.89
19.41
18.78
21.23
21.03
22.34
24.32
24.84
24.38
22.50
29.80
24.32
21.79
69
0.920
D/E ratiox
1.402
1.260
1.310
1.188
1.285
1.172
1.221
1.170
1.180
1.085
1.278
1.172
1.204
39
0.365
Enterprise value$M
0.248
0.278
0.299
0.326
0.323
0.331
0.304
0.332
0.375
0.360
0.258
2.17%
5.19%
69
0.588
LT debt$M
0.637
0.715
0.758
0.699
0.764
0.832
0.951
0.992
0.941
0.958
0.524
4.65%
4.37%
34
Revenue
$0.747M
6.08%
1.00×
Cost of revenue
$0.496M
6.28%
1.02×
Operating expenses
$0.111M
5.23%
0.92×
Goodwill & intangibles
14.66%