0.479
Revenue$M
0.709
0.756
0.787
0.801
0.820
0.836
0.890
0.922
0.979
1.007
0.518
4.20%
3.81%
22
29.67
Revenue growth%
18.24
20.21
22.38
19.47
17.96
15.12
17.73
20.23
17.90
15.81
7.00
17.73
18.10
6
9.78
Gross margin%
18.47
19.63
17.19
15.62
14.66
12.81
14.81
15.92
15.82
14.14
21.01
14.81
15.72
35
27.76
Operating margin%
18.16
17.20
16.34
15.79
17.01
15.72
13.88
12.11
10.33
13.09
18.06
13.09
15.75
83
14.31
Net margin%
21.85
20.09
22.85
24.99
24.16
21.37
23.48
24.11
26.11
27.15
19.93
24.11
23.80
35
18.40
P/E ratio (avg)x
9.494
10.14
11.02
11.84
11.90
12.20
12.19
11.48
11.23
12.07
30.76
12.07
11.66
25
20.71
EV/EBITx
31.02
30.37
29.05
28.05
28.73
28.97
32.80
34.11
38.16
40.52
11.22
34.11
30.70
87
21.21
FCF yield (avg)%
25.23
27.71
29.75
30.58
32.89
31.13
32.65
29.72
27.24
28.27
21.59
29.72
29.74
66
18.44
FCF margin%
4.49
2.81
0.65
0.59
0.40
0.40
0.40
0.40
0.40
0.40
5.13
0.40
0.40
16
0.429
FCF / Net incomex
0.875
0.949
0.944
0.909
1.007
1.000
0.929
1.029
0.904
0.834
0.462
0.929
0.936
85
15.56
ROIC%
4.60
6.03
3.82
1.04
1.09
0.40
2.38
2.92
3.18
3.53
17.58
2.92
3.05
69
8.60
Return on equity%
14.66
14.65
12.64
12.83
12.15
10.04
9.14
8.22
8.01
7.37
20.10
8.22
11.10
38
4.46
Return on assets%
14.06
14.61
13.15
13.38
14.46
11.51
12.86
14.46
17.00
19.54
28.43
14.46
14.26
24
—
EPS$
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
9.69%
10.81%
—
5.17
EPS growth%
33.29
33.27
32.40
31.55
33.19
32.51
32.38
32.74
33.49
36.33
7.20
32.74
32.96
16
0.01
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
0.97%
1.30%
—
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
—
7.49%
9.71%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
2.88%
2.49%
—
10.41
Div yield (avg)%
5.80
6.87
7.56
10.50
8.34
7.90
7.33
4.94
3.81
3.87
4.14
4.94
7.10
38
28.49
Payout ratio%
4.31
6.78
7.28
6.07
3.94
5.20
4.77
2.93
0.48
2.83
9.95
2.93
4.54
52
114.9
Shares (diluted)M
179.5
189.6
178.8
208.0
218.3
224.5
214.7
249.4
252.2
241.1
116.8
2.01%
3.78%
10
11.93
Buyback yield%
2.05
0.40
0.40
3.16
3.10
3.18
6.05
8.46
6.35
9.13
18.95
6.35
3.17
83
0.342
D/E ratiox
1.490
1.465
1.567
1.588
1.828
1.918
1.925
2.152
2.451
2.502
1.156
2.152
1.873
32
0.341
Enterprise value$M
1.149
1.337
1.402
1.422
1.644
1.905
2.205
2.280
2.132
2.149
0.478
5.50%
6.68%
28
0.391
LT debt$M
0.495
0.503
0.543
0.576
0.622
0.606
0.641
0.626
0.600
0.649
0.079
0.86%
1.70%
79
Revenue
$1.007M
3.81%
1.00×
Cost of revenue
$0.581M
4.12%
1.03×
Operating expenses
$0.116M
3.61%
0.98×
Goodwill & intangibles
21.13%