1.252
Revenue$M
1.397
1.386
1.381
1.397
1.431
1.419
1.411
1.391
1.402
1.408
1.299
(0.33%)
(0.01%)
42
16.96
Revenue growth%
26.80
25.06
26.58
27.81
25.61
25.86
24.52
27.17
30.07
28.75
29.65
27.17
26.69
59
7.35
Gross margin%
8.17
6.25
4.07
6.08
7.49
6.41
3.45
4.07
6.34
8.65
3.09
6.34
6.30
86
28.37
Operating margin%
17.40
15.09
16.26
18.47
16.44
14.11
15.85
14.99
13.66
13.92
21.93
14.11
15.47
50
29.85
Net margin%
19.76
21.01
22.41
24.92
27.53
24.65
22.90
24.48
27.24
28.62
2.89
24.65
24.56
57
26.91
P/E ratio (avg)x
23.22
24.85
29.83
34.98
36.00
42.39
50.10
55.19
55.43
65.85
32.00
55.19
39.20
55
10.92
EV/EBITx
28.52
26.96
28.46
32.62
33.12
31.89
30.34
29.81
32.99
34.82
20.65
31.89
31.11
66
12.01
FCF yield (avg)%
26.62
28.65
29.62
28.44
27.21
26.44
25.33
25.26
23.78
24.13
20.13
25.26
26.53
81
15.58
FCF margin%
30.31
31.40
30.17
28.20
25.88
26.97
28.90
31.87
33.39
32.12
23.84
31.87
30.24
49
1.558
FCF / Net incomex
0.109
0.104
0.122
0.140
0.163
0.187
0.197
0.195
0.225
0.248
0.647
0.197
0.175
35
17.42
ROIC%
28.78
29.81
27.22
29.70
28.71
28.58
28.11
26.79
24.22
24.00
7.35
26.79
28.34
41
25.57
Return on equity%
12.59
11.41
10.50
11.66
9.41
7.31
7.04
4.32
4.18
4.99
4.76
4.99
8.36
84
23.40
Return on assets%
19.05
17.73
18.21
20.48
21.41
22.71
19.85
18.17
19.97
21.10
20.62
19.97
19.91
39
—
EPS$
0.02
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.04
0.04
—
8.82%
3.90%
—
5.52
EPS growth%
17.31
17.44
19.34
18.14
17.98
16.50
17.20
15.00
15.16
15.65
12.53
15.65
17.26
55
—
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
0.82%
2.67%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
0.01
(2.68%)
(4.24%)
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
0.63%
(1.38%)
—
26.19
Div yield (avg)%
18.32
17.41
20.08
18.70
17.99
19.55
22.05
23.24
22.47
24.73
9.27
22.47
19.82
89
12.67
Payout ratio%
8.15
8.40
7.39
4.40
5.82
7.16
7.26
5.26
4.39
3.88
23.94
5.26
6.49
46
34.36
Shares (diluted)M
39.13
37.25
37.48
42.48
46.76
46.73
52.83
57.02
55.66
53.56
34.76
2.75%
2.76%
8
17.08
Buyback yield%
12.31
14.97
15.27
15.51
16.35
18.83
17.40
14.68
13.56
15.22
18.53
15.22
15.24
82
0.919
D/E ratiox
0.796
0.835
0.807
0.832
0.908
0.968
0.931
1.061
1.149
1.301
0.444
1.061
0.920
66
0.548
Enterprise value$M
1.500
1.626
1.530
1.436
1.520
1.428
1.316
1.370
1.424
1.321
1.223
(2.76%)
(1.59%)
83
0.895
LT debt$M
0.397
0.420
0.455
0.488
0.521
0.485
0.557
0.591
0.629
0.662
0.652
4.93%
6.58%
37
Revenue
$1.408M
(0.01%)
1.00×
Cost of revenue
$0.688M
(0.05%)
1.00×
Operating expenses
$0.285M
0.01%
1.00×
Goodwill & intangibles
16.45%