0.541
Revenue$M
10.19
10.47
10.59
10.73
10.72
10.90
10.89
10.89
10.93
11.22
0.603
0.92%
0.78%
37
19.34
Revenue growth%
16.80
14.78
12.49
12.70
15.45
16.66
17.08
18.27
21.03
19.05
27.24
18.27
16.73
65
12.35
Gross margin%
19.42
17.86
20.08
21.17
20.90
17.99
17.01
15.61
14.62
14.48
17.80
15.61
17.92
61
7.75
Operating margin%
20.83
19.84
18.83
15.92
18.30
21.27
24.02
21.77
21.96
19.90
11.84
21.77
20.36
75
13.09
Net margin%
28.52
26.68
24.71
25.78
23.92
22.71
20.31
19.49
17.11
18.71
17.76
19.49
23.32
51
14.24
P/E ratio (avg)x
44.20
48.02
45.61
47.11
54.36
54.27
59.98
68.54
80.34
90.04
37.59
68.54
54.32
90
11.11
EV/EBITx
20.12
18.83
18.15
20.37
21.94
20.74
23.34
21.91
21.75
23.62
23.70
21.91
21.24
30
24.78
FCF yield (avg)%
20.22
17.87
15.45
13.67
13.10
14.69
11.82
12.39
11.95
12.81
26.15
12.39
13.39
64
29.66
FCF margin%
14.77
15.04
17.12
18.78
18.69
16.24
15.09
12.92
12.21
14.63
27.36
14.63
15.07
94
0.983
FCF / Net incomex
0.720
0.611
0.537
0.512
0.545
0.470
0.492
0.467
0.404
0.375
0.324
0.467
0.502
70
12.13
ROIC%
18.49
19.19
18.31
19.16
18.48
19.35
21.05
20.77
21.05
21.04
29.52
21.04
19.27
63
20.91
Return on equity%
18.54
16.21
15.83
15.87
17.03
14.40
14.44
14.81
14.80
17.69
14.15
14.80
15.85
20
8.37
Return on assets%
22.13
23.67
21.17
20.47
17.97
15.96
18.50
21.26
18.32
19.63
29.60
18.50
20.05
20
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.20%
1.18%
—
29.55
EPS growth%
10.62
11.01
8.05
7.22
10.05
9.72
7.77
8.47
9.08
8.87
18.16
8.87
8.98
41
—
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
4.91%
6.69%
—
0.01
FCF per share$
—
—
—
0.01
—
0.01
0.01
0.01
0.01
0.01
—
3.38%
3.96%
—
—
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
9.09%
7.88%
—
10.54
Div yield (avg)%
10.89
8.05
8.61
9.07
7.43
8.87
9.42
8.03
5.46
7.50
5.85
8.03
8.33
26
10.34
Payout ratio%
15.15
15.87
17.00
19.23
21.72
23.32
20.69
18.44
19.06
19.25
27.67
19.25
19.15
63
692.3
Shares (diluted)M
752.4
751.0
697.4
719.6
705.0
636.5
687.0
722.3
741.2
733.3
707.1
0.79%
0.64%
46
17.24
Buyback yield%
24.75
24.11
26.91
24.92
27.84
26.52
26.27
27.04
26.65
29.29
13.14
26.65
26.58
61
0.863
D/E ratiox
1.941
2.206
2.454
2.456
2.249
2.554
2.589
2.625
2.491
2.646
0.413
2.589
2.473
21
1.060
Enterprise value$M
13.11
14.35
14.12
14.33
16.06
17.78
17.34
17.03
18.41
20.38
3.361
4.87%
5.67%
8
9.910
LT debt$M
9.320
10.66
11.01
10.73
11.42
12.46
11.87
13.28
12.60
12.29
3.704
1.47%
3.86%
45
Revenue
$11.22M
0.78%
1.00×
Cost of revenue
$6.648M
0.66%
0.99×
Operating expenses
$2.851M
1.13%
1.04×
Goodwill & intangibles
21.76%
Spread over hurdle
(3.87%)