0.116
Revenue$M
0.924
0.939
0.948
0.958
0.950
0.963
0.968
0.961
0.986
1.021
0.128
1.44%
0.92%
82
28.26
Revenue growth%
9.02
11.77
12.84
11.99
14.24
14.62
16.02
16.33
17.37
19.94
5.48
16.33
14.43
57
19.79
Gross margin%
4.77
5.14
2.76
4.01
5.55
5.59
7.14
4.99
6.35
5.93
10.76
5.93
5.34
32
25.04
Operating margin%
18.95
15.99
12.99
10.21
11.59
13.04
15.78
16.60
14.80
15.40
8.24
15.40
15.10
44
22.64
Net margin%
15.48
13.04
13.21
10.62
10.97
8.85
9.66
8.63
10.81
13.12
9.32
9.66
10.89
55
35.99
P/E ratio (avg)x
6.932
6.862
6.993
7.148
7.103
7.422
7.671
8.145
7.655
8.347
14.64
7.671
7.285
72
20.45
EV/EBITx
7.268
7.058
7.461
7.260
6.425
6.429
6.796
6.282
6.166
5.466
26.73
6.282
6.613
24
18.30
FCF yield (avg)%
10.64
8.57
11.45
9.60
8.99
7.28
7.27
8.84
8.52
6.82
21.09
7.28
8.71
9
28.01
FCF margin%
9.01
11.13
9.48
7.24
7.56
8.49
10.26
9.71
10.15
11.96
9.04
10.15
9.60
84
0.729
FCF / Net incomex
1.948
1.922
2.031
1.923
1.802
1.634
1.649
1.507
1.505
1.540
0.296
1.540
1.726
87
12.07
ROIC%
23.99
23.14
21.29
23.90
23.54
25.04
27.98
26.99
25.74
28.32
4.42
26.99
24.52
65
13.02
Return on equity%
25.75
28.35
29.15
30.94
31.96
31.03
32.03
33.44
32.41
32.71
23.38
32.41
31.50
75
21.14
Return on assets%
11.76
9.42
10.03
10.46
11.11
11.66
11.48
13.74
15.11
15.87
22.61
13.74
11.57
86
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
—
7.70%
8.65%
—
12.65
EPS growth%
4.62
5.14
4.60
6.05
4.77
6.16
6.54
8.69
9.38
6.58
15.90
6.58
6.11
46
0.01
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
(1.81%)
3.16%
—
0.01
FCF per share$
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(0.49%)
0.96%
—
0.01
Dividend per sh$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
1.76%
3.26%
—
6.60
Div yield (avg)%
28.33
27.10
24.74
26.09
25.90
23.01
21.56
19.22
20.46
19.10
20.91
20.46
23.87
5
15.45
Payout ratio%
1.03
1.88
0.40
0.40
0.40
3.26
2.07
2.13
4.55
3.70
16.18
3.26
1.98
81
71.83
Shares (diluted)M
107.4
104.0
116.8
113.7
105.3
111.2
117.7
119.0
138.2
131.7
75.55
4.57%
2.02%
32
14.99
Buyback yield%
31.18
28.34
26.37
29.15
30.27
31.32
33.02
35.71
35.01
36.94
13.98
35.01
31.25
9
0.320
D/E ratiox
1.920
2.086
2.191
2.412
2.463
2.642
3.006
3.453
3.527
3.639
0.502
3.453
2.553
80
0.053
Enterprise value$M
0.695
0.734
0.783
0.900
1.053
1.078
1.210
1.270
1.239
1.197
0.776
2.60%
5.47%
34
0.468
LT debt$M
0.740
0.726
0.671
0.690
0.635
0.618
0.651
0.657
0.567
0.548
0.593
(2.90%)
(2.70%)
88
Revenue
$1.021M
0.92%
1.00×
Cost of revenue
$0.590M
1.12%
1.02×
Operating expenses
$0.191M
0.65%
0.97×
Goodwill & intangibles
16.31%