1.602
Revenue$M
1.523
1.656
1.737
1.883
1.970
2.100
2.184
2.360
2.492
2.669
1.728
6.27%
6.53%
57
21.43
Revenue growth%
10.79
7.91
7.86
6.82
5.71
5.59
7.14
9.17
10.07
10.23
21.54
9.17
7.89
24
16.47
Gross margin%
5.78
3.47
3.74
1.49
2.84
1.47
4.46
1.83
3.51
2.82
20.68
2.82
3.16
23
16.25
Operating margin%
9.14
9.76
7.04
5.42
6.67
6.52
6.19
7.02
8.78
10.27
8.86
7.02
7.03
95
4.02
Net margin%
9.39
10.57
11.83
10.59
10.95
9.61
9.17
11.77
11.15
10.25
12.39
10.25
10.58
66
35.08
P/E ratio (avg)x
37.43
34.74
36.28
37.82
37.52
35.81
35.93
37.31
34.91
32.72
6.077
35.81
36.10
6
18.39
EV/EBITx
10.90
11.46
11.53
11.47
11.29
11.13
11.04
10.88
10.21
11.46
10.77
11.04
11.21
75
2.31
FCF yield (avg)%
10.68
13.58
11.50
10.82
10.80
13.18
14.06
15.87
14.40
16.92
16.54
14.40
13.38
35
8.82
FCF margin%
2.74
2.52
5.31
4.46
5.76
2.76
3.91
5.98
3.96
5.91
11.59
3.96
4.21
45
1.718
FCF / Net incomex
1.649
1.531
1.547
1.662
1.668
1.802
1.699
1.550
1.663
1.497
0.723
1.663
1.656
12
21.37
ROIC%
15.17
15.15
13.94
15.15
13.42
14.10
13.84
14.48
17.43
19.58
7.39
14.48
14.82
65
8.38
Return on equity%
12.58
13.51
12.07
11.82
14.16
15.29
12.93
13.34
13.10
13.10
14.02
13.10
13.10
90
7.00
Return on assets%
28.59
29.92
28.34
25.44
27.10
26.44
25.59
23.81
21.27
23.87
24.60
23.87
26.02
90
0.03
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
(0.97%)
(5.00%)
—
4.23
EPS growth%
8.46
8.29
7.20
8.86
5.87
8.42
10.58
11.65
14.42
15.29
29.71
11.65
8.66
84
0.01
Bookvalue per sh$
0.04
0.04
0.04
0.05
0.06
0.07
0.07
0.07
0.08
0.09
0.02
8.27%
7.08%
—
0.03
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
1.71%
(2.75%)
—
0.03
Dividend per sh$
0.05
0.06
0.07
0.08
0.08
0.09
0.09
0.09
0.09
0.09
0.02
1.79%
5.77%
—
4.07
Div yield (avg)%
2.12
0.99
2.05
3.24
0.63
0.40
2.81
1.13
1.60
2.75
8.36
1.60
1.82
73
13.71
Payout ratio%
25.06
27.03
26.91
24.41
25.08
26.31
23.31
25.62
23.56
24.00
10.35
24.00
25.07
49
23.56
Shares (diluted)M
30.82
29.74
27.97
29.72
29.61
30.39
30.31
32.16
31.70
34.79
23.72
3.28%
2.40%
31
29.04
Buyback yield%
12.43
9.49
9.38
7.27
10.06
7.33
8.95
7.53
10.09
8.34
12.60
8.34
9.17
89
0.514
D/E ratiox
0.772
0.765
0.795
0.811
0.857
0.868
0.815
0.812
0.859
1.003
1.484
0.859
0.813
63
1.152
Enterprise value$M
1.942
1.740
1.537
1.490
1.627
1.780
1.575
1.562
1.580
1.722
2.212
1.14%
(1.10%)
15
0.875
LT debt$M
1.576
1.568
1.766
1.965
2.072
2.321
2.545
2.877
2.942
3.403
1.392
10.43%
9.12%
77
Revenue
$2.669M
6.53%
1.00×
Cost of revenue
$1.491M
7.04%
1.05×
Operating expenses
$0.510M
5.63%
0.92×