11.67
Revenue$M
11.96
12.11
12.50
12.69
12.96
13.38
13.93
14.47
15.12
15.37
12.04
3.47%
2.72%
37
11.84
Revenue growth%
13.64
15.28
14.40
11.40
11.38
12.50
13.24
13.09
10.46
11.00
12.85
12.50
12.80
9
25.36
Gross margin%
29.16
29.71
29.17
28.74
26.97
29.69
30.57
33.46
34.61
37.12
23.20
33.46
29.70
34
12.52
Operating margin%
21.54
24.10
23.76
21.84
20.40
18.73
19.84
20.21
21.74
24.27
27.90
20.21
21.64
40
5.14
Net margin%
27.32
27.07
28.91
27.14
24.24
23.97
21.12
23.83
20.91
23.18
21.76
23.18
24.11
64
32.84
P/E ratio (avg)x
14.50
14.75
15.95
15.23
15.16
15.56
14.62
14.76
14.71
14.31
12.97
14.71
14.75
43
29.92
EV/EBITx
39.18
40.91
40.08
40.79
44.39
49.33
53.84
58.42
57.83
63.84
30.32
57.83
46.86
44
29.54
FCF yield (avg)%
17.43
16.94
15.23
16.35
16.80
16.11
14.08
14.91
12.48
12.75
23.21
14.08
15.67
44
25.35
FCF margin%
24.71
22.08
21.25
20.26
19.18
18.34
19.95
19.73
19.05
19.78
3.47
19.73
19.87
54
0.838
FCF / Net incomex
1.077
1.117
0.997
1.073
1.179
1.061
1.039
1.081
1.042
0.955
1.483
1.042
1.067
69
12.02
ROIC%
15.23
17.00
15.54
15.25
16.21
14.01
15.82
14.12
11.97
13.54
12.98
14.01
15.24
35
24.52
Return on equity%
22.26
24.65
24.22
27.15
25.20
22.41
25.09
27.41
29.45
27.10
3.75
27.10
25.14
58
26.41
Return on assets%
25.29
23.32
23.58
22.84
23.86
25.54
27.75
27.69
25.17
28.05
16.90
27.69
25.23
47
0.01
EPS$
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(1.83%)
0.92%
—
3.95
EPS growth%
21.75
19.76
16.78
14.50
14.18
11.75
11.47
10.40
9.37
7.99
11.56
10.40
12.96
10
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
3.30%
6.59%
—
0.01
FCF per share$
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
3.64%
3.15%
—
0.01
Dividend per sh$
0.02
0.02
0.01
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.02
2.60%
2.50%
—
23.55
Div yield (avg)%
21.82
23.65
22.93
24.07
26.35
25.52
22.99
23.85
21.15
20.51
19.30
22.99
23.32
71
13.16
Payout ratio%
15.07
14.56
14.21
17.00
18.55
18.92
20.10
19.69
20.87
18.38
11.74
19.69
18.47
19
385.9
Shares (diluted)M
258.1
236.2
232.2
213.5
195.8
203.8
221.6
240.2
249.2
216.6
392.6
2.04%
(3.13%)
16
17.32
Buyback yield%
16.15
18.99
20.50
18.53
20.43
18.07
19.53
19.87
17.28
18.33
29.45
18.33
18.76
84
0.148
D/E ratiox
1.246
1.394
1.399
1.504
1.569
1.772
2.008
2.085
2.366
2.555
1.609
2.085
1.670
45
6.172
Enterprise value$M
17.01
18.73
21.80
24.26
26.14
29.09
34.66
33.26
36.42
35.79
6.480
6.49%
7.34%
89
9.231
LT debt$M
4.736
4.423
4.346
3.922
4.054
4.184
4.086
4.500
4.508
4.278
7.928
1.08%
(1.01%)
35
Revenue
$15.37M
2.72%
1.00×
Cost of revenue
$10.76M
2.72%
1.00×
Operating expenses
$2.702M
2.68%
1.00×