0.676
Revenue$M
1.142
1.194
1.225
1.287
1.382
1.467
1.574
1.635
1.684
1.758
0.708
4.93%
4.93%
54
14.96
Revenue growth%
7.20
8.31
10.58
10.48
7.81
7.14
9.86
12.74
11.35
9.64
3.68
9.86
9.75
9
4.68
Gross margin%
11.84
14.78
17.43
18.14
17.28
17.44
17.63
15.17
17.72
16.54
14.16
17.44
17.36
62
10.31
Operating margin%
17.48
16.84
14.76
16.83
14.92
15.08
14.95
14.56
14.99
13.59
16.29
14.95
14.97
27
21.95
Net margin%
28.58
31.34
32.47
35.05
36.55
37.13
38.74
40.84
39.44
37.68
13.10
38.74
36.84
83
31.88
P/E ratio (avg)x
10.77
11.83
12.32
14.32
15.87
15.79
17.07
16.93
17.76
18.58
30.60
17.07
15.83
92
21.50
EV/EBITx
25.89
26.57
24.00
21.39
20.53
18.81
17.12
18.33
19.66
20.18
32.03
18.81
20.36
90
23.26
FCF yield (avg)%
9.24
10.23
12.47
12.89
10.54
8.52
9.21
10.85
11.43
13.53
17.15
10.85
10.70
28
10.68
FCF margin%
21.39
19.89
19.15
18.45
16.57
17.82
19.86
20.57
21.59
18.91
23.86
19.86
19.50
89
1.358
FCF / Net incomex
1.964
1.960
1.967
2.176
2.430
2.446
2.722
3.176
3.133
3.764
0.905
3.133
2.438
44
14.24
ROIC%
25.74
23.13
25.91
25.80
27.41
24.63
22.27
20.52
20.74
20.62
26.80
20.74
23.88
20
20.77
Return on equity%
10.85
12.38
10.23
9.99
12.55
12.73
15.54
14.42
13.09
15.34
24.33
14.42
12.64
19
5.92
Return on assets%
15.73
14.46
12.97
10.56
9.55
9.56
10.49
12.81
14.51
12.53
12.83
12.53
12.67
66
0.01
EPS$
0.01
0.01
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.18%
5.14%
—
22.38
EPS growth%
2.99
0.81
1.95
1.47
2.32
3.39
1.84
1.97
3.11
4.88
18.91
3.11
2.15
72
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
0.01
(6.54%)
(5.54%)
—
0.01
FCF per share$
0.01
—
—
—
—
—
—
—
—
—
0.01
0.09%
(1.19%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.01
0.01
0.68%
3.28%
—
29.36
Div yield (avg)%
22.16
22.38
25.15
24.76
23.98
25.16
26.52
26.13
28.18
29.80
21.61
26.52
25.16
23
10.71
Payout ratio%
7.05
9.03
9.97
8.69
8.83
10.72
12.62
15.02
13.29
14.97
20.11
13.29
10.34
46
158.8
Shares (diluted)M
214.0
241.0
230.7
242.1
281.2
300.8
342.8
356.7
361.2
413.9
159.1
8.04%
8.40%
78
12.13
Buyback yield%
8.18
10.80
12.85
14.08
16.65
18.73
16.28
14.50
14.16
16.18
16.34
16.18
14.33
82
1.551
D/E ratiox
0.932
1.000
1.096
1.151
1.142
1.191
1.374
1.443
1.428
1.641
0.850
1.428
1.171
80
0.096
Enterprise value$M
0.553
0.520
0.469
0.471
0.463
0.394
0.345
0.292
0.298
0.321
0.793
(7.06%)
(5.69%)
33
0.902
LT debt$M
0.827
0.779
0.700
0.649
0.652
0.649
0.592
0.642
0.578
0.515
1.485
(4.61%)
(4.05%)
59
Revenue
$1.758M
4.93%
1.00×
Cost of revenue
$1.127M
5.22%
1.03×
Operating expenses
$0.314M
3.99%
0.91×
Spread over hurdle
(5.56%)