1.788
Revenue$M
2.161
2.341
2.506
2.606
2.827
3.013
3.194
3.443
3.694
3.864
1.922
6.45%
6.46%
7
22.29
Revenue growth%
24.36
23.51
26.27
29.07
29.87
30.87
31.41
32.61
29.84
32.12
7.93
31.41
29.86
65
23.08
Gross margin%
13.21
14.89
14.42
11.56
9.72
12.00
12.88
10.39
13.18
13.63
28.98
12.88
13.03
7
11.14
Operating margin%
9.92
10.05
11.15
10.53
11.94
13.96
11.66
13.01
13.68
13.93
20.11
13.68
11.80
69
27.71
Net margin%
12.48
12.47
12.78
10.40
7.80
10.42
7.76
8.13
9.09
6.59
3.65
8.13
9.74
9
11.54
P/E ratio (avg)x
18.64
22.18
23.33
26.25
28.19
28.56
32.30
34.63
33.78
39.54
6.419
33.78
28.37
10
12.93
EV/EBITx
36.72
41.37
37.96
38.59
42.43
41.27
43.01
46.87
46.60
43.51
28.87
43.51
41.90
30
5.42
FCF yield (avg)%
12.06
13.29
16.20
18.48
17.75
19.04
19.68
17.26
18.47
16.46
4.77
18.47
17.51
43
7.79
FCF margin%
15.64
13.85
14.02
14.61
13.31
14.52
13.57
14.41
13.18
13.20
16.04
13.57
13.93
91
1.799
FCF / Net incomex
0.139
0.150
0.160
0.154
0.161
0.153
0.146
0.161
0.180
0.163
1.534
0.161
0.157
71
20.76
ROIC%
18.35
19.94
22.55
21.70
20.28
21.05
20.58
22.96
22.64
21.47
11.16
21.47
21.26
6
17.38
Return on equity%
22.04
23.38
22.49
24.89
27.72
29.29
30.25
28.87
26.03
26.14
17.80
28.87
26.09
88
23.94
Return on assets%
14.07
14.47
12.15
10.96
9.49
10.35
11.93
13.09
10.36
12.11
16.86
11.93
12.02
73
—
EPS$
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
—
9.08%
10.32%
—
4.25
EPS growth%
27.94
27.68
26.49
28.00
26.74
28.30
29.05
28.50
26.69
24.93
17.53
28.30
27.81
13
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
0.50%
(0.19%)
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
8.45%
5.98%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.95%
3.11%
—
25.98
Div yield (avg)%
5.53
7.75
6.39
7.29
7.85
6.99
5.57
3.83
1.81
1.85
8.46
3.83
5.98
56
11.03
Payout ratio%
19.95
20.71
23.13
21.99
21.43
19.78
22.58
19.91
22.17
23.97
26.78
22.17
21.71
42
207.2
Shares (diluted)M
247.1
260.7
255.0
241.9
223.2
226.4
207.7
209.1
199.2
212.4
208.9
(0.99%)
(0.47%)
59
2.63
Buyback yield%
21.98
21.96
22.89
24.65
23.23
22.35
23.28
23.76
23.79
21.45
23.61
23.28
23.06
42
1.597
D/E ratiox
0.860
0.928
0.875
0.907
0.876
0.943
1.028
0.932
0.974
0.933
1.596
0.943
0.930
34
3.312
Enterprise value$M
0.666
0.662
0.657
0.648
0.751
0.740
0.842
0.920
0.987
1.063
0.265
7.20%
6.30%
36
3.404
LT debt$M
3.961
4.449
4.733
5.163
5.375
6.116
5.899
6.206
6.440
7.485
3.320
6.85%
7.49%
92
Revenue
$3.864M
6.46%
1.00×
Cost of revenue
$2.455M
6.24%
0.98×
Operating expenses
$0.864M
6.70%
1.02×
Goodwill & intangibles
15.64%