0.757
Revenue$M
1.101
1.160
1.249
1.329
1.407
1.494
1.552
1.622
1.681
1.796
0.784
5.01%
5.80%
90
16.79
Revenue growth%
11.65
14.12
15.35
15.04
15.06
17.92
16.66
14.00
11.48
13.40
8.61
14.00
14.58
77
25.60
Gross margin%
18.56
17.62
17.79
17.73
17.48
19.52
19.23
21.25
20.45
20.24
17.25
20.24
18.89
30
11.04
Operating margin%
15.84
13.37
15.35
14.45
11.80
11.99
13.58
13.12
13.59
11.81
12.96
13.12
13.48
12
26.35
Net margin%
7.62
5.69
5.37
3.11
0.51
0.40
0.40
0.40
1.87
0.40
27.25
0.40
1.19
48
11.37
P/E ratio (avg)x
8.838
8.596
9.112
8.225
7.624
6.491
6.314
6.642
5.938
5.228
19.93
6.314
7.133
66
23.68
EV/EBITx
12.98
12.71
12.82
14.64
13.65
14.31
14.24
15.15
16.29
16.44
36.24
15.15
14.27
44
5.64
FCF yield (avg)%
14.27
15.06
16.23
17.14
19.64
17.45
17.22
15.09
18.08
16.15
19.47
17.22
16.68
61
5.00
FCF margin%
12.68
12.50
11.35
10.88
8.63
6.45
8.15
9.67
9.18
9.06
15.52
9.06
9.42
35
1.012
FCF / Net incomex
0.948
0.958
0.977
1.153
1.133
1.228
1.365
1.632
1.841
1.956
1.413
1.632
1.190
24
27.92
ROIC%
7.52
4.75
5.12
7.43
9.29
12.25
10.84
9.45
9.54
10.10
7.63
10.10
9.37
9
18.77
Return on equity%
24.61
25.14
25.77
25.78
23.91
21.14
21.69
20.74
20.22
19.24
17.90
20.74
22.80
32
28.61
Return on assets%
11.35
13.53
12.83
15.35
14.50
15.79
17.37
15.93
18.61
21.46
15.34
17.37
15.57
12
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.74%)
(1.51%)
—
18.85
EPS growth%
9.52
8.85
6.12
5.81
3.33
3.01
2.97
3.65
5.40
7.44
10.14
3.65
5.60
65
0.01
Bookvalue per sh$
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.12%
5.55%
—
0.01
FCF per share$
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
(1.97%)
0.72%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.20%)
(1.89%)
—
23.19
Div yield (avg)%
24.31
25.23
23.18
21.05
20.82
22.39
20.94
20.53
20.06
17.51
12.90
20.53
21.00
62
11.17
Payout ratio%
27.53
27.29
25.96
23.46
25.19
27.49
29.83
31.21
28.30
28.59
17.43
28.59
27.51
92
96.02
Shares (diluted)M
138.0
147.9
177.2
175.6
202.0
206.6
227.7
255.1
272.1
296.2
99.91
7.95%
8.19%
41
7.86
Buyback yield%
30.43
33.18
30.34
29.30
28.32
26.65
26.09
27.45
25.19
27.69
24.39
26.65
28.01
63
1.094
D/E ratiox
0.698
0.755
0.773
0.745
0.805
0.740
0.762
0.817
0.906
1.013
1.113
0.817
0.767
61
0.174
Enterprise value$M
0.385
0.381
0.376
0.387
0.381
0.397
0.436
0.445
0.420
0.402
1.121
1.07%
1.46%
20
1.648
LT debt$M
0.592
0.568
0.505
0.477
0.516
0.558
0.589
0.616
0.622
0.641
0.572
4.47%
(0.79%)
77
Revenue
$1.796M
5.80%
1.00×
Cost of revenue
$1.108M
6.09%
1.03×
Operating expenses
$0.349M
5.12%
0.94×
Goodwill & intangibles
14.56%
Spread over hurdle
17.40%