15.67
Revenue$M
9.834
10.73
11.52
12.35
13.47
14.66
16.23
17.27
19.13
20.59
16.45
8.85%
8.68%
61
10.79
Revenue growth%
18.54
17.84
15.39
16.69
14.84
14.77
15.18
12.32
14.27
15.69
11.36
14.77
15.28
82
13.71
Gross margin%
26.33
26.13
24.78
22.19
24.25
22.63
21.83
23.16
24.24
24.41
9.26
23.16
24.25
91
20.54
Operating margin%
29.53
27.53
28.30
27.73
27.65
29.51
31.21
32.68
30.89
30.25
17.88
30.89
29.52
28
4.34
Net margin%
12.98
14.84
17.26
17.61
18.05
18.30
20.84
18.37
15.98
14.11
18.20
18.30
17.43
72
25.08
P/E ratio (avg)x
26.15
28.84
27.11
29.39
32.39
34.81
34.24
33.75
31.41
35.46
37.55
34.24
31.90
54
23.35
EV/EBITx
27.39
27.93
32.71
35.03
39.40
44.93
48.98
46.78
48.15
54.52
24.66
48.15
42.17
49
13.12
FCF yield (avg)%
3.39
2.19
4.23
4.29
3.38
1.42
0.40
0.40
0.40
1.94
23.22
0.40
2.06
75
27.82
FCF margin%
19.10
18.00
16.96
14.69
16.69
13.76
11.83
14.53
14.34
11.40
7.28
13.76
14.61
91
1.167
FCF / Net incomex
2.117
2.148
2.368
2.403
2.444
2.458
2.735
2.905
2.988
2.960
0.952
2.905
2.451
9
2.14
ROIC%
21.45
20.53
23.11
23.67
20.88
23.76
24.72
26.39
28.52
28.92
5.66
26.39
23.71
33
14.15
Return on equity%
22.92
21.64
23.53
26.33
26.77
25.43
28.35
29.25
30.38
31.23
29.17
29.25
26.55
71
19.08
Return on assets%
21.63
22.44
24.43
22.14
24.71
26.84
29.38
28.49
31.42
32.56
24.79
29.38
25.78
92
0.02
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
(1.48%)
(1.26%)
—
4.89
EPS growth%
25.02
24.38
22.56
23.38
21.75
19.06
20.05
19.64
21.38
22.66
8.26
20.05
22.16
53
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
5.44%
3.40%
—
0.03
FCF per share$
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.01
3.94%
4.58%
—
0.03
Dividend per sh$
0.04
0.04
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.03
2.99%
4.70%
—
2.97
Div yield (avg)%
0.55
0.40
0.40
0.40
0.40
2.01
0.40
0.40
0.40
0.40
16.11
0.40
0.40
86
11.20
Payout ratio%
0.40
2.98
0.47
0.40
0.40
3.14
3.63
1.30
2.54
1.08
17.51
2.54
1.19
35
281.5
Shares (diluted)M
326.9
310.3
279.4
295.7
267.8
269.9
259.2
285.6
299.6
287.1
278.9
1.40%
(0.40%)
75
4.04
Buyback yield%
10.37
8.79
6.12
8.54
10.99
13.46
14.34
16.62
15.81
14.10
29.64
14.34
12.22
28
0.661
D/E ratiox
0.489
0.491
0.482
0.552
0.569
0.560
0.563
0.571
0.604
0.569
0.806
0.569
0.561
47
18.15
Enterprise value$M
7.280
7.883
9.244
9.999
10.48
11.72
12.78
13.02
14.88
14.93
17.11
7.34%
8.89%
19
9.035
LT debt$M
4.993
5.865
6.224
6.159
6.327
6.402
6.787
7.348
6.992
7.192
8.869
2.60%
3.73%
11
Revenue
$20.59M
8.68%
1.00×
Cost of revenue
$14.41M
8.68%
1.00×
Operating expenses
$3.454M
8.44%
0.98×
Spread over hurdle
(5.01%)