0.195
Revenue$M
0.509
0.554
0.597
0.652
0.701
0.763
0.820
0.887
0.964
0.204
0.217
8.15%
8.25%
74
24.52
Revenue growth%
23.55
24.16
25.60
23.21
26.03
26.83
27.93
30.89
31.31
17.70
11.38
27.93
25.81
94
12.26
Gross margin%
17.79
19.87
17.39
17.20
19.51
21.75
23.47
23.40
25.41
4.59
4.69
23.40
19.69
77
29.99
Operating margin%
22.29
23.73
25.01
27.42
26.22
25.57
24.68
25.42
24.19
19.71
13.98
25.42
24.84
14
10.45
Net margin%
15.55
14.91
12.85
13.16
15.58
14.63
12.52
13.08
10.97
26.74
5.94
13.08
13.90
45
7.303
P/E ratio (avg)x
11.36
12.54
12.18
10.85
11.19
12.15
12.14
12.66
12.20
36.18
14.36
12.15
12.14
88
11.98
EV/EBITx
35.76
30.93
28.36
28.87
27.93
28.98
27.50
27.29
28.93
31.95
31.40
27.93
28.90
68
16.14
FCF yield (avg)%
7.92
6.59
8.13
9.85
6.85
8.85
9.26
9.96
11.39
21.84
23.25
9.26
9.06
55
18.11
FCF margin%
14.29
11.55
11.01
12.89
10.32
10.88
9.98
9.91
9.03
25.52
21.31
9.98
10.95
32
0.252
FCF / Net incomex
2.240
2.191
2.483
2.519
2.439
2.818
3.314
3.443
3.823
1.277
1.520
3.314
2.501
28
2.72
ROIC%
28.79
30.16
32.86
34.61
35.30
36.52
35.06
34.08
35.23
3.80
21.49
35.23
34.34
68
3.97
Return on equity%
17.12
14.99
15.33
14.60
15.42
17.02
15.64
12.86
11.25
18.84
23.63
15.42
15.16
16
21.07
Return on assets%
13.92
15.08
12.13
14.52
15.31
17.24
19.57
18.40
18.72
24.80
15.38
18.40
15.86
88
—
EPS$
—
—
—
—
—
—
—
—
0.01
—
—
5.62%
4.27%
—
29.57
EPS growth%
6.51
4.22
7.13
8.12
9.63
8.20
7.86
7.13
4.49
16.54
20.28
7.86
7.13
64
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
6.82%
5.78%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(4.96%)
(3.92%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
1.24%
4.11%
—
12.55
Div yield (avg)%
15.34
14.45
13.74
13.07
12.50
13.62
11.32
9.25
11.79
3.71
21.02
11.79
13.34
86
29.59
Payout ratio%
30.18
31.70
31.83
34.49
33.33
34.21
35.78
36.03
36.09
22.24
28.14
35.78
33.77
69
116.9
Shares (diluted)M
194.0
189.2
200.5
233.7
248.2
260.3
303.3
326.8
364.6
120.4
119.8
9.30%
10.24%
94
15.41
Buyback yield%
9.35
9.63
7.46
4.72
3.45
5.93
5.13
3.59
3.97
10.85
6.99
3.97
5.53
84
1.095
D/E ratiox
3.310
3.626
3.807
3.950
4.235
4.982
4.875
5.858
7.069
1.056
1.112
4.982
4.093
83
0.216
Enterprise value$M
0.727
0.684
0.629
0.567
0.509
0.519
0.539
0.480
0.472
0.395
0.198
(3.58%)
(4.35%)
55
0.193
LT debt$M
0.328
0.355
0.412
0.466
0.457
0.445
0.428
0.418
0.453
0.492
0.423
(0.58%)
2.98%
53
Revenue
$0.964M
8.25%
1.00×
Cost of revenue
$0.675M
8.25%
1.00×
Operating expenses
$0.117M
7.79%
0.96×
Goodwill & intangibles
19.22%
Spread over hurdle
24.73%