0.094
Revenue$M
0.082
0.085
0.090
0.095
0.100
0.106
0.111
0.118
0.125
0.099
0.115
5.62%
5.55%
54
5.21
Revenue growth%
23.50
23.82
22.87
24.58
22.81
23.39
22.82
21.71
24.21
11.84
20.15
22.82
23.45
6
22.41
Gross margin%
19.57
20.85
19.94
19.40
18.10
20.31
18.43
17.35
20.14
10.34
19.44
18.43
19.75
91
25.48
Operating margin%
2.27
1.00
0.83
2.04
1.02
1.38
3.16
3.48
2.07
25.07
4.27
2.07
1.71
15
17.52
Net margin%
23.90
22.67
21.70
21.23
21.91
19.81
17.16
19.71
17.60
18.21
14.07
19.71
21.47
66
20.08
P/E ratio (avg)x
8.992
9.754
9.749
9.267
9.993
10.13
9.796
10.49
11.32
30.05
34.25
10.13
9.775
80
16.83
EV/EBITx
40.53
40.60
43.31
47.93
51.59
56.83
53.63
53.95
55.87
17.44
24.73
53.95
49.76
52
2.56
FCF yield (avg)%
25.86
25.90
25.78
25.99
27.89
26.00
26.03
28.93
29.22
6.10
16.25
27.89
26.01
84
23.39
FCF margin%
32.22
30.28
28.85
27.26
27.02
27.50
26.96
27.56
27.06
6.49
10.95
27.06
27.53
89
0.453
FCF / Net incomex
0.668
0.704
0.765
0.764
0.840
0.856
0.882
0.811
0.783
1.698
0.348
0.840
0.774
33
14.05
ROIC%
25.55
23.60
24.54
26.48
26.82
27.18
26.11
23.62
23.16
3.25
28.10
26.11
25.71
82
18.79
Return on equity%
8.34
7.53
8.58
8.05
5.15
3.64
5.81
3.75
3.13
4.08
18.25
3.75
6.62
52
16.51
Return on assets%
6.78
9.31
11.94
14.72
17.70
15.73
17.86
17.53
17.12
15.23
10.07
17.53
15.22
68
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
9.11%
7.40%
—
27.27
EPS growth%
10.55
8.23
9.98
10.76
11.71
13.55
14.54
12.48
11.33
19.87
8.40
12.48
11.05
94
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
7.58%
9.24%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(8.92%)
(4.85%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(3.51%)
(3.01%)
—
26.06
Div yield (avg)%
6.88
8.53
7.84
10.81
13.76
11.13
8.52
7.86
5.31
9.82
24.49
8.52
8.19
20
6.48
Payout ratio%
20.78
19.37
21.04
18.91
16.27
15.91
17.01
17.30
14.30
9.60
22.70
16.27
18.10
79
135.5
Shares (diluted)M
253.6
257.3
301.9
353.5
388.5
413.7
488.0
508.7
520.2
132.0
131.9
8.03%
8.57%
69
9.95
Buyback yield%
10.30
10.29
11.20
12.59
10.06
11.52
9.04
7.11
5.06
28.40
26.55
9.04
10.18
72
0.873
D/E ratiox
1.560
1.642
1.812
1.718
1.841
1.671
1.794
1.755
1.553
0.129
0.743
1.755
1.694
79
0.052
Enterprise value$M
0.080
0.072
0.065
0.059
0.058
0.066
0.073
0.066
0.071
0.072
0.124
3.81%
(0.18%)
7
0.125
LT debt$M
0.012
0.012
0.012
0.013
0.014
0.013
0.014
0.015
0.015
0.096
0.101
1.65%
0.89%
10
Revenue
$0.125M
5.55%
1.00×
Cost of revenue
$0.076M
5.41%
0.99×
Operating expenses
$0.018M
5.58%
1.00×
Goodwill & intangibles
14.67%