2.645
Revenue$M
2.575
2.639
2.655
2.783
2.841
2.966
3.034
3.171
3.263
3.304
2.789
3.06%
2.59%
66
4.16
Revenue growth%
22.45
24.56
26.12
28.32
28.18
30.23
31.11
31.07
28.34
26.00
19.78
30.23
28.25
93
9.59
Gross margin%
12.99
13.77
11.25
10.10
12.49
10.45
13.33
15.62
17.27
14.33
14.78
14.33
13.16
41
15.38
Operating margin%
2.29
3.14
4.78
6.39
8.13
8.32
8.38
10.21
10.66
10.71
2.04
10.21
8.22
37
22.90
Net margin%
20.23
21.31
22.56
20.63
20.47
19.90
19.07
17.16
14.18
17.14
17.93
17.16
20.07
59
32.39
P/E ratio (avg)x
11.18
11.45
10.34
9.693
8.677
9.159
9.511
9.142
9.277
10.13
30.13
9.277
9.602
82
27.01
EV/EBITx
28.62
28.92
27.52
24.47
26.67
25.51
28.15
26.13
28.12
29.45
16.75
28.12
27.82
82
9.91
FCF yield (avg)%
10.87
12.81
14.54
14.91
14.84
14.78
13.17
12.20
14.32
15.61
12.59
14.32
14.43
48
10.00
FCF margin%
28.43
28.40
31.16
32.39
30.90
31.01
29.78
32.24
33.62
31.38
18.00
31.38
31.08
38
1.643
FCF / Net incomex
1.553
1.420
1.343
1.223
1.254
1.257
1.169
1.290
1.277
1.286
1.651
1.277
1.281
90
25.74
ROIC%
19.17
16.71
14.42
15.67
14.13
12.67
15.09
15.55
14.33
16.46
9.74
15.09
15.32
93
10.77
Return on equity%
26.62
24.17
24.40
23.54
23.55
25.26
25.72
26.29
25.60
25.55
17.27
25.60
25.40
55
17.48
Return on assets%
28.15
25.94
24.87
22.85
23.62
22.60
22.93
25.89
25.48
22.90
27.81
22.93
24.25
30
0.08
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.08
(2.26%)
(3.16%)
—
25.60
EPS growth%
18.50
18.53
21.33
22.17
23.34
23.26
22.64
22.65
19.99
19.31
25.74
22.64
21.75
52
0.05
Bookvalue per sh$
0.13
0.13
0.12
0.11
0.11
0.12
0.12
0.12
0.13
0.14
0.13
5.62%
0.67%
—
0.12
FCF per share$
0.18
0.18
0.21
0.22
0.23
0.23
0.27
0.27
0.28
0.27
0.05
3.67%
4.98%
—
0.15
Dividend per sh$
0.08
0.08
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.07
0.09
0.72%
(0.41%)
—
27.18
Div yield (avg)%
7.16
4.69
7.45
10.24
7.78
6.68
6.05
8.87
9.90
10.53
28.11
8.87
7.62
32
11.94
Payout ratio%
9.63
11.44
14.15
13.79
16.70
15.74
16.35
18.41
16.77
19.21
4.20
16.77
16.05
78
7.200
Shares (diluted)M
8.659
8.560
8.133
8.902
8.228
8.921
8.630
7.936
7.364
6.749
7.172
(3.89%)
(2.61%)
37
2.79
Buyback yield%
14.88
17.78
17.82
18.00
18.55
16.24
13.68
12.25
12.70
13.09
21.70
13.09
15.56
40
0.719
D/E ratiox
0.905
0.940
1.029
1.072
1.126
1.174
1.214
1.168
1.245
1.290
0.792
1.214
1.147
12
2.656
Enterprise value$M
2.344
2.339
2.447
2.656
2.908
2.835
2.911
3.054
2.922
3.467
0.191
3.58%
4.94%
44
0.687
LT debt$M
0.580
0.649
0.713
0.743
0.800
0.806
0.856
0.865
0.903
0.829
1.949
0.69%
4.05%
74
Revenue
$3.304M
2.59%
1.00×
Cost of revenue
$1.815M
3.01%
1.04×
Operating expenses
$0.697M
1.91%
0.94×