6.423
Revenue$M
4.551
4.650
4.890
5.101
5.274
5.454
5.494
5.571
5.815
5.966
6.771
2.49%
2.83%
43
11.31
Revenue growth%
30.54
28.04
30.93
32.75
31.42
31.29
31.96
32.74
31.02
31.54
5.50
31.54
31.36
28
22.45
Gross margin%
11.42
10.69
12.13
9.52
7.92
5.91
4.67
3.25
2.65
3.86
19.60
3.86
6.91
10
18.70
Operating margin%
6.04
3.82
5.58
7.96
9.26
7.24
6.28
5.15
5.20
5.30
26.35
5.30
5.81
24
12.35
Net margin%
32.34
34.75
37.25
36.82
39.39
37.33
37.22
39.60
39.23
37.46
9.40
37.46
37.29
66
36.33
P/E ratio (avg)x
10.26
10.53
11.39
10.22
9.188
8.981
7.906
7.361
7.557
7.181
15.92
7.557
9.084
73
13.88
EV/EBITx
15.58
17.34
20.31
19.92
22.52
25.92
26.96
29.68
29.03
32.44
13.35
29.03
24.22
11
13.35
FCF yield (avg)%
8.87
9.78
11.89
13.89
13.36
12.93
12.64
12.77
13.37
11.95
15.55
12.77
12.70
43
13.22
FCF margin%
0.40
0.40
0.40
0.40
2.22
4.07
3.99
3.41
3.49
2.32
18.27
3.49
2.27
31
0.424
FCF / Net incomex
1.496
1.459
1.336
1.187
1.307
1.319
1.355
1.453
1.593
1.572
0.941
1.453
1.404
37
27.30
ROIC%
14.08
16.90
18.32
16.42
14.74
17.41
15.14
15.93
12.99
11.99
16.79
15.14
15.54
55
2.54
Return on equity%
22.91
21.10
23.66
24.01
22.18
25.01
22.43
23.21
22.54
23.31
17.46
23.21
23.06
34
16.24
Return on assets%
18.21
19.63
18.20
15.38
16.18
16.52
14.54
17.19
17.61
20.28
25.72
17.19
17.40
18
0.01
EPS$
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.07
0.08
0.01
12.21%
8.63%
—
18.31
EPS growth%
18.67
18.06
19.40
17.53
19.35
16.99
15.63
16.52
14.94
15.03
3.32
15.63
17.26
83
0.02
Bookvalue per sh$
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.03
6.37%
6.42%
—
0.02
FCF per share$
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.02
0.02
(6.65%)
(4.50%)
—
0.03
Dividend per sh$
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.03
1.58%
4.88%
—
19.66
Div yield (avg)%
6.22
6.56
8.88
10.85
11.03
13.87
14.83
13.59
11.88
10.38
14.27
13.59
10.94
35
23.29
Payout ratio%
19.47
22.02
21.92
21.80
19.73
19.45
18.52
18.05
16.98
17.98
14.33
18.05
19.46
38
106.0
Shares (diluted)M
111.5
118.4
120.4
128.9
120.2
132.8
123.1
131.1
143.6
147.7
104.2
4.21%
2.30%
58
29.72
Buyback yield%
4.86
6.21
8.54
8.10
6.69
4.05
1.11
1.29
0.55
2.89
20.53
1.29
4.46
18
0.473
D/E ratiox
1.532
1.496
1.495
1.539
1.489
1.440
1.441
1.415
1.247
1.356
0.285
1.415
1.465
46
5.593
Enterprise value$M
4.511
5.321
5.561
5.792
6.578
6.908
7.217
7.852
7.737
8.417
2.610
5.05%
7.90%
64
5.252
LT debt$M
2.241
2.260
2.003
2.002
2.033
2.069
2.084
2.239
2.239
2.470
1.632
3.97%
0.72%
41
Revenue
$5.966M
2.83%
1.00×
Cost of revenue
$3.520M
2.85%
1.00×
Operating expenses
$1.291M
3.08%
1.02×
Goodwill & intangibles
14.25%