11.45
Revenue$M
17.24
17.62
17.65
18.15
18.31
18.40
18.17
18.27
18.69
18.88
12.19
0.62%
0.79%
44
14.95
Revenue growth%
25.05
22.96
20.62
18.98
19.92
17.73
16.81
18.81
18.45
21.11
15.16
18.45
19.45
15
26.50
Gross margin%
6.83
4.27
6.09
6.85
5.05
3.33
2.03
1.47
1.14
1.29
3.61
1.47
3.80
27
22.29
Operating margin%
28.04
27.98
26.85
24.28
25.56
23.01
24.39
22.74
21.59
18.86
12.58
22.74
24.34
49
21.13
Net margin%
25.69
22.74
22.32
21.09
22.74
19.82
20.89
20.80
21.08
23.59
25.73
20.89
21.71
75
17.79
P/E ratio (avg)x
36.83
34.96
39.49
40.75
38.14
41.52
44.86
50.86
49.86
47.03
35.51
47.03
41.13
78
35.75
EV/EBITx
54.93
63.77
71.77
68.17
73.44
73.06
78.95
77.91
83.10
85.28
37.61
78.95
73.25
53
3.13
FCF yield (avg)%
24.42
21.85
23.27
23.39
22.40
23.18
24.46
23.94
21.12
22.70
26.71
23.18
23.22
42
26.54
FCF margin%
28.13
28.21
26.16
27.28
28.88
27.12
27.40
25.26
24.92
24.56
14.51
25.26
27.20
5
1.726
FCF / Net incomex
0.529
0.607
0.649
0.706
0.851
0.838
0.855
0.922
0.978
1.160
1.052
0.922
0.844
59
5.72
ROIC%
24.79
27.65
25.22
23.90
23.42
21.98
20.09
18.51
16.79
18.61
16.84
18.61
22.70
21
20.82
Return on equity%
29.44
31.76
32.38
30.26
32.72
30.32
27.37
27.96
29.75
31.67
26.15
29.75
30.29
67
2.46
Return on assets%
13.99
12.41
14.59
17.24
18.46
18.84
18.16
16.72
14.34
16.74
27.95
16.74
16.73
68
0.06
EPS$
0.04
0.05
0.05
0.06
0.06
0.06
0.07
0.08
0.09
0.09
0.06
8.67%
7.13%
—
3.05
EPS growth%
23.01
21.63
20.11
21.98
23.71
21.11
22.29
24.72
22.27
19.92
3.88
22.27
22.12
75
0.02
Bookvalue per sh$
0.08
0.08
0.07
0.07
0.07
0.06
0.07
0.07
0.07
0.08
0.02
2.62%
(0.50%)
—
0.04
FCF per share$
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.03
0.03
0.04
2.20%
0.04%
—
0.02
Dividend per sh$
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.02
2.39%
(1.78%)
—
15.34
Div yield (avg)%
23.16
21.34
24.15
25.79
26.89
25.98
27.97
29.79
27.23
27.26
11.77
27.26
26.43
32
24.27
Payout ratio%
20.23
18.25
20.33
21.83
22.94
25.42
25.97
22.98
22.65
24.01
8.93
24.01
22.80
68
188.4
Shares (diluted)M
271.2
277.2
311.6
337.9
373.4
364.4
385.2
437.9
511.4
553.6
186.1
8.19%
8.23%
75
25.53
Buyback yield%
20.01
21.34
23.30
23.88
23.24
23.19
25.77
22.88
23.96
22.40
5.55
23.19
23.21
65
1.246
D/E ratiox
0.229
0.231
0.255
0.288
0.347
0.356
0.394
0.420
0.441
0.437
1.536
0.420
0.351
72
7.221
Enterprise value$M
7.364
7.082
7.125
7.268
6.995
7.092
7.109
7.776
8.076
8.962
16.72
5.08%
2.13%
11
18.93
LT debt$M
28.15
26.26
26.76
29.00
30.28
32.18
30.45
29.48
31.09
31.93
23.41
1.07%
2.01%
18
Revenue
$18.88M
0.79%
1.00×
Cost of revenue
$10.48M
0.81%
1.00×
Operating expenses
$3.401M
0.61%
0.98×
Goodwill & intangibles
15.49%
Spread over hurdle
(1.45%)