5.331
Revenue$M
3.799
4.014
4.281
4.645
4.911
5.346
5.651
6.227
6.792
7.292
5.666
8.23%
7.48%
14
24.98
Revenue growth%
25.04
27.90
26.64
25.09
27.22
25.87
24.77
23.90
26.40
23.83
5.86
24.77
25.48
27
16.54
Gross margin%
27.34
29.15
28.16
28.33
28.36
28.80
26.81
27.65
28.93
31.65
17.81
28.80
28.35
63
6.16
Operating margin%
22.77
23.08
25.44
27.26
25.68
28.31
28.68
28.97
27.11
28.27
24.59
28.31
27.18
66
8.57
Net margin%
29.53
27.14
28.85
27.00
28.27
30.57
28.27
26.31
25.03
24.46
2.78
26.31
27.71
53
6.315
P/E ratio (avg)x
29.24
32.18
33.03
35.24
37.14
34.83
37.65
33.05
33.66
34.35
30.35
34.35
34.01
35
35.28
EV/EBITx
18.52
18.14
18.12
18.48
18.56
16.02
16.60
17.87
17.17
18.58
36.39
17.17
18.13
91
27.02
FCF yield (avg)%
12.40
12.18
11.29
11.14
13.72
14.87
15.44
16.94
16.81
16.53
18.71
16.53
14.29
47
17.84
FCF margin%
21.84
19.74
21.19
19.83
17.34
17.98
16.98
14.63
11.77
12.85
22.66
14.63
17.66
32
1.058
FCF / Net incomex
1.330
1.232
1.233
1.113
1.040
1.107
1.140
1.088
1.018
1.004
1.428
1.088
1.110
89
18.12
ROIC%
7.59
10.49
12.32
14.91
12.23
14.35
14.85
16.52
16.31
13.98
12.26
14.85
14.16
48
5.69
Return on equity%
11.89
13.41
15.07
17.75
15.68
15.84
14.13
13.61
16.21
19.18
23.22
15.84
15.37
84
25.95
Return on assets%
24.04
21.74
19.57
18.09
18.59
20.39
17.99
17.73
18.39
19.50
3.49
18.39
19.05
69
0.04
EPS$
0.13
0.14
0.16
0.17
0.19
0.21
0.24
0.27
0.27
0.32
0.04
11.07%
9.54%
—
3.70
EPS growth%
18.83
21.47
22.90
20.61
20.06
19.66
20.93
20.32
20.43
22.93
6.56
20.43
20.52
33
0.10
Bookvalue per sh$
0.13
0.12
0.12
0.14
0.15
0.16
0.14
0.13
0.14
0.15
0.12
(0.39%)
0.88%
—
0.09
FCF per share$
0.09
0.08
0.08
0.08
0.09
0.10
0.09
0.08
0.08
0.08
0.12
(3.62%)
(2.99%)
—
0.05
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.03
(2.58%)
(4.37%)
—
12.10
Div yield (avg)%
9.11
6.63
9.38
6.99
6.12
7.46
6.84
8.54
7.88
10.59
7.20
7.88
7.67
22
27.00
Payout ratio%
12.25
14.16
15.06
12.91
13.92
11.65
14.08
14.30
11.89
13.41
3.29
13.41
13.66
55
44.08
Shares (diluted)M
48.84
52.06
60.10
59.89
61.14
64.90
66.98
73.43
72.21
77.22
44.98
4.78%
4.20%
21
9.79
Buyback yield%
14.37
12.25
9.85
9.03
6.77
7.03
6.58
7.96
7.12
7.74
4.38
7.12
7.85
38
1.278
D/E ratiox
0.509
0.489
0.570
0.650
0.644
0.606
0.577
0.544
0.623
0.690
1.347
0.606
0.592
13
0.550
Enterprise value$M
5.400
5.493
6.169
6.817
6.747
6.626
7.902
8.844
9.539
9.777
4.449
7.70%
6.46%
81
9.303
LT debt$M
6.519
7.291
7.406
7.061
7.983
8.874
8.596
8.606
8.132
7.711
5.066
(0.69%)
2.29%
92
Revenue
$7.292M
7.48%
1.00×
Cost of revenue
$4.004M
7.63%
1.01×
Operating expenses
$1.319M
7.32%
0.99×
Property and equipment
15.73%