0.244
Revenue$M
0.435
0.448
0.470
0.478
0.501
0.529
0.539
0.559
0.567
0.592
0.266
3.41%
3.55%
85
22.55
Revenue growth%
0.40
1.76
0.40
1.83
3.92
2.85
3.32
2.78
4.82
5.95
2.57
3.32
2.82
38
3.14
Gross margin%
21.64
22.07
21.61
22.68
22.47
22.23
21.91
22.80
22.42
22.51
23.48
22.42
22.33
67
3.66
Operating margin%
18.80
15.82
17.38
15.93
16.70
17.80
14.89
15.51
18.30
16.75
12.39
16.75
16.73
38
6.95
Net margin%
18.64
20.03
19.92
22.90
25.80
28.63
30.40
30.83
33.36
33.95
3.49
30.83
27.22
80
19.03
P/E ratio (avg)x
39.68
39.59
45.12
47.89
46.26
49.34
55.47
52.28
58.23
59.63
7.530
55.47
48.62
23
17.33
EV/EBITx
41.22
40.09
42.05
41.07
41.55
41.78
45.34
53.73
57.28
63.64
34.21
53.73
41.92
49
28.73
FCF yield (avg)%
25.27
25.03
22.38
21.09
24.00
24.99
25.61
26.35
26.94
26.30
25.07
26.30
25.15
6
19.46
FCF margin%
14.51
15.26
15.68
14.83
12.81
15.44
12.87
14.44
15.76
18.39
14.30
15.44
15.05
16
1.288
FCF / Net incomex
1.620
1.744
1.778
1.910
1.997
1.743
1.523
1.321
1.373
1.201
0.152
1.373
1.682
61
20.22
ROIC%
27.58
28.19
30.31
27.41
27.39
27.67
27.14
27.78
26.79
24.98
14.98
27.14
27.50
83
10.41
Return on equity%
32.14
32.37
32.66
30.03
29.35
27.63
28.31
31.23
29.29
30.41
29.74
29.29
30.22
22
27.16
Return on assets%
8.97
11.05
8.26
9.80
9.89
10.35
13.05
11.25
11.29
10.05
11.28
11.25
10.20
88
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
2.53%
0.43%
—
17.47
EPS growth%
30.10
32.49
33.55
34.92
33.98
36.43
38.00
35.35
34.93
34.62
18.94
35.35
34.77
43
—
Bookvalue per sh$
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
2.73%
6.20%
—
—
FCF per share$
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
7.10%
7.97%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
1.67%
1.13%
—
20.05
Div yield (avg)%
16.37
15.23
12.46
12.34
11.35
12.71
14.01
16.09
17.55
18.26
19.57
16.09
14.62
69
2.16
Payout ratio%
8.77
11.70
12.06
13.42
14.48
14.76
17.48
16.89
17.62
18.91
4.78
17.48
14.62
90
177.6
Shares (diluted)M
246.3
224.2
206.7
192.5
201.3
217.1
243.4
277.2
281.9
262.0
175.3
5.41%
1.99%
61
18.07
Buyback yield%
35.27
33.96
31.19
32.68
30.26
32.92
33.76
32.45
32.34
34.74
22.00
32.92
32.80
82
0.907
D/E ratiox
1.380
1.347
1.571
1.553
1.692
1.809
1.792
2.032
2.040
2.376
0.788
2.032
1.742
52
0.730
Enterprise value$M
0.437
0.509
0.499
0.561
0.639
0.667
0.729
0.849
0.951
0.961
0.753
8.49%
9.23%
72
0.157
LT debt$M
0.873
0.864
0.826
0.972
1.136
1.126
1.241
1.379
1.402
1.549
0.401
6.40%
5.64%
75
Revenue
$0.592M
3.55%
1.00×
Cost of revenue
$0.388M
3.37%
0.98×
Operating expenses
$0.127M
4.05%
1.05×
Spread over hurdle
(3.61%)