0.965
Revenue$M
0.813
0.866
0.906
0.944
0.990
1.052
1.113
1.185
1.261
1.030
1.041
5.97%
5.66%
60
3.63
Revenue growth%
13.63
13.78
14.67
16.04
18.11
16.37
17.48
19.54
17.50
6.66
24.02
17.50
16.21
33
15.48
Gross margin%
15.08
16.20
13.75
12.79
12.18
10.30
8.27
10.95
12.59
16.89
3.78
10.95
12.69
11
2.71
Operating margin%
28.97
31.58
30.80
30.20
28.55
26.60
24.19
23.96
26.32
16.35
13.91
26.32
28.33
61
13.76
Net margin%
6.33
3.56
5.98
3.56
1.34
0.40
1.22
1.89
2.85
25.84
12.64
1.34
3.21
60
35.81
P/E ratio (avg)x
22.00
21.13
19.60
20.85
23.32
21.84
24.33
26.23
26.98
15.62
8.564
24.33
21.92
91
21.94
EV/EBITx
16.15
15.37
13.93
14.18
12.98
12.84
13.67
13.88
14.81
28.12
32.25
13.67
14.06
30
23.74
FCF yield (avg)%
4.85
6.90
4.77
1.81
4.66
3.96
6.45
5.78
6.87
5.17
9.33
5.78
5.31
75
6.41
FCF margin%
25.13
26.27
24.55
24.95
22.01
22.18
23.47
24.45
23.63
8.71
18.46
23.47
24.04
92
0.860
FCF / Net incomex
1.890
1.820
1.733
1.725
1.643
1.616
1.756
1.802
2.007
1.128
0.309
1.756
1.744
36
5.62
ROIC%
10.23
8.76
8.72
11.55
9.70
9.15
8.78
7.60
7.39
26.97
7.24
8.78
8.96
31
18.78
Return on equity%
10.97
12.07
13.75
11.13
10.91
12.18
9.37
6.86
4.13
16.88
8.41
9.37
11.05
6
8.52
Return on assets%
23.24
24.85
24.05
23.97
26.46
28.42
28.19
28.34
25.38
19.73
8.21
28.19
25.12
16
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
—
11.52%
10.93%
—
24.46
EPS growth%
17.24
19.96
22.68
23.98
22.69
23.91
23.79
21.22
21.90
19.35
20.66
22.69
22.29
23
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
9.39%
4.62%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
0.66%
(1.36%)
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
6.56%
6.75%
—
11.14
Div yield (avg)%
18.66
19.99
17.26
18.17
17.67
15.25
13.39
12.47
14.82
26.12
4.06
14.82
17.47
57
29.14
Payout ratio%
2.78
4.91
2.98
0.58
1.56
3.42
0.97
3.82
3.07
22.45
4.54
3.07
2.88
24
100.1
Shares (diluted)M
62.29
60.19
58.23
54.62
52.39
45.38
39.65
36.42
38.68
100.6
98.16
(6.67%)
(6.35%)
55
17.64
Buyback yield%
18.35
15.74
18.16
20.35
22.59
23.23
20.25
23.15
25.40
18.16
18.51
23.15
20.30
6
1.768
D/E ratiox
0.444
0.501
0.525
0.548
0.514
0.576
0.632
0.700
0.721
0.737
0.783
0.632
0.536
85
0.316
Enterprise value$M
0.772
0.880
0.872
0.977
1.089
1.241
1.435
1.579
1.665
0.149
0.980
11.25%
8.93%
95
0.606
LT debt$M
0.225
0.239
0.232
0.218
0.194
0.167
0.148
0.152
0.132
0.707
0.644
(9.49%)
(6.71%)
82
Revenue
$1.261M
5.66%
1.00×
Cost of revenue
$0.523M
5.38%
0.97×
Operating expenses
$0.290M
5.40%
0.98×
Goodwill & intangibles
17.54%