0.672
Revenue$M
0.477
0.509
0.531
0.571
0.594
0.645
0.699
0.748
0.791
0.859
0.734
7.66%
6.60%
49
11.46
Revenue growth%
28.94
28.00
27.31
25.00
22.87
24.40
21.54
20.35
21.89
20.82
12.89
21.54
23.63
86
26.90
Gross margin%
8.58
8.44
11.39
9.86
11.07
8.73
6.42
8.10
10.08
9.34
13.87
8.73
9.04
92
26.02
Operating margin%
29.54
28.44
30.91
33.28
32.63
30.80
32.30
31.05
31.03
29.21
16.78
31.03
30.97
22
16.34
Net margin%
5.93
8.25
9.89
11.64
14.11
14.38
16.47
19.01
16.18
14.97
24.34
16.18
14.25
62
14.96
P/E ratio (avg)x
33.56
38.50
42.94
50.87
57.73
65.60
73.65
82.24
80.88
93.38
9.930
80.88
61.66
9
19.05
EV/EBITx
41.47
46.80
50.42
55.55
54.69
56.89
60.30
67.27
70.98
69.46
13.66
67.27
56.22
94
17.93
FCF yield (avg)%
12.75
15.69
17.32
19.56
18.17
15.22
15.73
13.65
14.58
12.78
20.15
14.58
15.45
43
5.31
FCF margin%
27.27
30.12
28.16
26.78
29.06
27.98
27.55
29.24
30.55
32.72
14.62
29.24
28.61
55
0.662
FCF / Net incomex
1.173
1.115
1.158
1.086
1.051
1.071
1.168
1.287
1.327
1.456
1.478
1.287
1.163
39
10.41
ROIC%
28.19
30.28
33.19
31.00
28.34
30.84
28.66
28.85
31.49
33.09
10.98
30.84
30.56
50
8.68
Return on equity%
3.84
0.94
1.15
1.75
1.50
0.40
2.92
4.36
5.19
7.61
16.14
4.36
2.34
63
20.13
Return on assets%
20.29
21.15
23.99
21.44
19.86
21.82
23.82
21.86
20.52
21.47
17.25
21.82
21.46
9
—
EPS$
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
1.40%
5.18%
—
2.29
EPS growth%
28.28
30.67
29.70
30.65
28.18
29.26
27.85
25.83
27.95
30.19
10.69
27.95
28.77
13
—
Bookvalue per sh$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.73%
4.91%
—
—
FCF per share$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
11.58%
9.19%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.98%
4.72%
—
29.32
Div yield (avg)%
5.03
2.87
0.40
0.40
0.40
0.40
3.09
0.98
1.35
0.40
15.07
0.98
0.69
29
3.00
Payout ratio%
27.12
29.94
27.31
25.90
26.14
25.87
23.04
22.75
24.32
23.68
20.22
23.68
25.88
15
153.6
Shares (diluted)M
208.1
200.7
183.3
202.2
217.9
209.4
218.0
215.5
221.8
235.8
151.6
1.59%
2.07%
51
20.56
Buyback yield%
1.62
0.40
0.40
0.40
1.36
4.00
4.75
2.06
0.40
2.75
5.57
2.75
1.49
78
0.411
D/E ratiox
0.838
0.738
0.648
0.717
0.792
0.746
0.676
0.744
0.811
0.782
0.388
0.746
0.745
82
0.539
Enterprise value$M
0.115
0.111
0.130
0.133
0.142
0.155
0.160
0.167
0.174
0.170
0.762
3.59%
4.81%
55
0.532
LT debt$M
0.939
0.985
0.982
0.911
0.882
0.991
1.086
1.026
1.003
1.044
0.745
3.45%
1.27%
27
Revenue
$0.859M
6.60%
1.00×
Cost of revenue
$0.412M
6.34%
0.98×
Operating expenses
$0.220M
7.02%
1.04×
Spread over hurdle
(2.74%)