7.585
Revenue$M
7.706
7.633
7.573
7.487
7.687
7.761
7.972
8.036
8.077
8.044
7.879
0.91%
0.48%
35
29.96
Revenue growth%
19.55
19.15
16.79
17.90
15.75
18.16
15.90
18.10
19.56
18.83
6.82
18.16
18.13
61
8.81
Gross margin%
18.80
18.97
20.47
19.15
17.35
19.93
22.80
20.03
20.42
19.07
11.45
20.03
19.54
20
6.18
Operating margin%
28.57
25.83
26.29
25.37
23.49
26.10
26.69
24.33
26.29
26.76
19.42
26.29
26.19
84
7.43
Net margin%
10.71
13.50
15.75
14.51
17.30
15.72
14.63
12.53
12.61
11.56
12.96
12.61
14.01
94
33.83
P/E ratio (avg)x
16.52
16.76
17.19
18.66
18.30
18.81
19.12
16.78
17.03
15.28
22.16
17.03
17.11
31
18.32
EV/EBITx
10.41
10.38
11.22
12.75
14.19
13.57
13.22
13.92
14.66
16.16
36.40
13.92
13.39
7
12.80
FCF yield (avg)%
19.78
17.04
18.66
16.04
15.16
17.87
16.71
18.11
15.24
17.56
27.72
17.56
17.30
15
17.95
FCF margin%
9.52
12.48
14.12
14.66
14.50
11.54
14.30
15.24
16.70
17.48
23.47
15.24
14.40
35
0.162
FCF / Net incomex
2.332
2.822
3.110
3.488
4.171
4.859
5.800
6.192
6.360
7.668
1.135
6.192
4.515
88
9.80
ROIC%
13.81
10.93
9.12
6.98
6.78
8.06
8.35
9.82
10.24
10.07
9.10
9.82
9.47
39
14.88
Return on equity%
14.77
16.20
15.26
16.09
15.59
16.56
16.72
17.42
15.36
17.86
21.36
16.72
16.14
90
20.52
Return on assets%
29.59
29.60
31.58
30.23
28.55
25.74
26.60
26.98
27.04
24.61
3.28
26.60
27.79
45
0.02
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
10.98%
8.39%
—
8.12
EPS growth%
12.43
10.15
10.95
9.90
10.08
12.71
14.49
13.99
15.54
16.59
20.69
14.49
12.57
36
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
—
8.50%
7.84%
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.01
6.59%
3.61%
—
0.01
Dividend per sh$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.79%
4.71%
—
22.58
Div yield (avg)%
16.69
17.47
14.83
16.81
19.34
20.75
19.73
19.65
18.77
20.30
19.97
19.73
19.05
9
24.82
Payout ratio%
3.30
4.82
4.84
2.50
0.40
3.29
1.40
0.64
1.87
1.96
21.65
1.87
2.23
7
314.3
Shares (diluted)M
283.0
297.3
292.3
280.7
278.6
246.3
252.4
223.5
210.3
214.9
328.0
(5.06%)
(4.09%)
37
6.33
Buyback yield%
19.62
19.13
17.00
19.01
21.91
21.68
22.26
20.70
23.18
22.33
20.20
22.26
21.19
26
0.941
D/E ratiox
2.319
2.441
2.634
2.509
2.592
2.782
2.669
2.639
2.749
2.857
0.615
2.749
2.636
34
1.141
Enterprise value$M
0.540
0.512
0.553
0.535
0.598
0.592
0.669
0.642
0.643
0.623
1.275
0.82%
0.83%
57
4.074
LT debt$M
1.778
1.938
2.064
2.263
2.547
2.793
2.871
2.944
2.874
2.698
3.139
1.16%
3.71%
17
Revenue
$8.044M
0.48%
1.00×
Cost of revenue
$5.631M
0.48%
1.00×
Operating expenses
$1.031M
(0.41%)
0.91×
Goodwill & intangibles
17.82%
Property and equipment
17.40%