0.795
Revenue$M
0.836
0.877
0.901
0.919
0.953
0.976
1.002
1.056
1.108
1.163
0.875
4.06%
3.72%
61
21.36
Revenue growth%
24.56
23.47
24.70
22.20
23.77
25.40
25.31
25.00
25.35
27.09
24.82
25.35
24.85
93
3.58
Gross margin%
16.63
19.41
21.80
21.21
21.69
21.44
21.43
24.20
22.45
21.04
2.02
21.44
21.44
75
17.23
Operating margin%
11.52
9.96
7.24
6.83
5.05
4.83
2.33
2.47
0.40
1.02
22.11
2.33
4.94
78
5.02
Net margin%
20.86
23.56
23.97
25.13
27.55
28.92
31.20
31.38
30.01
31.77
24.02
31.20
28.24
15
15.08
P/E ratio (avg)x
20.25
19.35
18.38
21.19
24.37
27.95
31.57
35.85
37.69
37.62
11.23
35.85
26.16
73
20.90
EV/EBITx
29.15
29.91
26.59
26.56
28.40
29.75
28.63
25.27
23.09
24.25
37.24
25.27
27.50
34
16.37
FCF yield (avg)%
8.13
5.56
3.04
4.73
7.17
8.10
6.37
4.91
7.08
6.35
21.30
6.37
6.36
46
5.37
FCF margin%
19.50
21.51
20.15
19.35
18.95
21.54
22.71
21.24
19.41
18.18
3.51
21.24
19.83
71
1.158
FCF / Net incomex
1.091
1.047
1.113
1.140
1.048
1.035
0.926
0.863
0.737
0.677
1.200
0.863
1.041
22
22.73
ROIC%
17.20
17.04
18.31
15.96
18.72
20.85
23.22
24.70
26.91
26.83
21.49
24.70
19.79
19
10.24
Return on equity%
27.11
25.54
23.78
24.45
23.23
24.84
25.05
23.72
21.71
23.79
18.22
23.79
24.12
69
28.36
Return on assets%
24.85
26.68
26.34
25.72
23.46
23.05
20.80
19.24
19.98
19.38
13.40
19.98
23.25
12
0.01
EPS$
—
—
—
—
—
—
—
—
—
—
0.01
(2.61%)
(1.14%)
—
10.57
EPS growth%
22.79
24.09
24.87
23.12
20.27
18.77
16.47
14.05
16.79
19.14
27.99
16.79
19.70
92
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
8.21%
9.37%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.14%
2.09%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.65%
4.81%
—
17.41
Div yield (avg)%
6.43
7.71
5.76
4.01
3.55
2.65
3.83
1.25
2.64
1.02
27.31
2.64
3.69
90
18.37
Payout ratio%
24.16
23.28
22.61
21.75
21.73
18.93
19.53
19.75
21.80
24.70
27.52
19.75
21.77
39
54.74
Shares (diluted)M
73.78
74.84
81.48
88.75
92.23
100.0
104.5
103.7
114.7
111.2
55.99
3.82%
4.10%
55
6.39
Buyback yield%
32.18
33.29
32.95
34.08
36.45
34.61
35.89
38.73
38.28
37.08
21.51
37.08
35.25
95
0.712
D/E ratiox
0.402
0.389
0.427
0.429
0.422
0.429
0.461
0.456
0.533
0.596
0.745
0.461
0.429
6
0.650
Enterprise value$M
1.423
1.402
1.324
1.248
1.412
1.387
1.376
1.460
1.526
1.482
0.598
0.97%
1.75%
79
0.194
LT debt$M
2.102
2.146
2.535
2.788
3.190
3.779
4.306
4.406
4.973
5.729
0.728
12.42%
11.68%
48
Revenue
$1.163M
3.72%
1.00×
Cost of revenue
$0.599M
3.80%
1.01×
Operating expenses
$0.191M
4.02%
1.03×