7.435
Revenue$M
19.84
19.82
19.72
20.23
20.88
20.82
20.95
21.59
22.22
23.03
8.280
1.98%
1.56%
8
23.81
Revenue growth%
28.35
27.92
29.98
31.14
31.87
31.95
31.23
31.87
29.05
30.94
24.39
31.23
31.04
21
6.67
Gross margin%
8.16
7.55
9.95
10.31
9.71
9.40
9.60
8.62
8.30
10.26
21.55
9.40
9.50
52
12.90
Operating margin%
6.59
5.39
2.73
0.40
0.40
0.40
0.40
3.04
0.95
0.40
5.42
0.40
0.68
18
27.47
Net margin%
23.49
23.27
23.83
25.03
23.43
20.85
20.19
20.49
18.81
20.91
26.93
20.49
22.09
26
22.58
P/E ratio (avg)x
48.90
57.75
68.60
66.37
79.23
82.52
82.75
95.88
110.8
115.5
18.52
95.88
80.87
60
13.19
EV/EBITx
12.87
14.00
14.73
14.29
16.28
19.23
20.51
23.94
26.36
30.78
24.25
23.94
17.76
33
5.10
FCF yield (avg)%
23.93
23.73
22.91
20.53
20.63
23.47
20.77
23.72
24.42
23.17
15.70
23.47
23.32
25
26.84
FCF margin%
27.99
29.58
28.66
26.60
29.31
27.48
29.87
28.02
25.14
22.17
19.60
27.48
28.01
23
0.558
FCF / Net incomex
1.792
2.123
2.325
2.543
2.855
3.241
3.332
3.351
3.645
3.544
1.730
3.351
3.048
70
5.69
ROIC%
11.08
12.13
10.92
12.06
13.15
14.05
13.42
15.59
15.56
17.82
3.51
15.56
13.29
91
17.48
Return on equity%
3.64
4.77
2.12
1.92
2.29
2.76
1.03
0.40
2.71
3.13
8.11
2.71
2.50
45
5.75
Return on assets%
35.31
32.65
33.59
35.40
37.93
36.94
35.97
35.72
33.91
33.29
6.73
35.72
35.35
84
0.09
EPS$
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.09
0.52%
(1.88%)
—
4.21
EPS growth%
14.67
13.35
15.15
14.76
14.95
16.90
19.51
22.28
22.09
23.58
25.47
22.09
16.02
59
0.04
Bookvalue per sh$
0.12
0.12
0.13
0.15
0.14
0.16
0.15
0.16
0.16
0.16
0.06
2.22%
3.98%
—
0.08
FCF per share$
0.12
0.12
0.11
0.12
0.10
0.10
0.11
0.12
0.13
0.14
0.13
6.77%
0.76%
—
0.12
Dividend per sh$
0.22
0.27
0.32
0.37
0.44
0.48
0.51
0.61
0.71
0.84
0.09
13.99%
15.58%
—
19.54
Div yield (avg)%
17.68
16.37
17.25
18.74
19.70
17.18
17.39
15.95
14.97
17.92
22.43
17.18
17.32
41
4.36
Payout ratio%
20.41
23.30
21.67
21.46
21.73
19.60
16.84
18.61
20.54
22.63
2.07
19.60
21.00
7
139.4
Shares (diluted)M
147.9
147.1
164.2
174.3
205.6
230.3
250.9
285.8
285.4
294.6
139.5
7.46%
8.69%
28
5.70
Buyback yield%
7.52
7.46
5.99
5.19
4.89
7.33
4.71
2.57
0.40
0.40
11.47
2.57
5.04
18
1.671
D/E ratiox
0.692
0.703
0.666
0.625
0.595
0.566
0.541
0.477
0.493
0.528
1.753
0.528
0.581
7
23.22
Enterprise value$M
35.19
35.64
40.54
37.93
39.44
44.06
40.40
41.01
43.80
44.89
9.102
2.62%
3.77%
73
8.637
LT debt$M
21.93
23.58
25.63
23.03
24.13
25.75
26.87
27.65
26.44
25.81
4.909
1.36%
0.18%
81
Revenue
$23.03M
1.56%
1.00×
Cost of revenue
$12.60M
1.40%
0.98×
Operating expenses
$3.059M
1.84%
1.03×
Goodwill & intangibles
19.36%