2.303
Revenue$M
2.043
2.166
2.306
2.499
2.709
2.894
3.135
3.403
3.661
4.022
2.510
8.23%
7.90%
46
8.89
Revenue growth%
6.00
6.07
8.07
8.18
10.60
11.94
11.07
10.63
8.51
8.68
28.40
10.63
8.60
64
10.30
Gross margin%
18.11
16.54
18.99
18.19
18.12
16.15
16.64
16.38
19.24
20.07
13.87
16.64
18.11
35
13.43
Operating margin%
19.00
16.62
14.44
16.69
17.08
19.53
22.37
22.23
25.15
26.09
6.88
22.37
19.27
5
16.74
Net margin%
2.09
0.40
3.24
4.63
6.69
9.28
11.91
13.09
11.31
9.26
13.55
11.31
7.97
14
23.12
P/E ratio (avg)x
45.23
41.04
41.23
45.16
42.46
41.28
41.23
39.11
36.71
41.58
22.69
41.23
41.25
63
23.98
EV/EBITx
8.492
7.845
7.461
7.450
8.424
9.443
9.526
9.446
9.222
9.829
37.59
9.446
8.857
25
16.54
FCF yield (avg)%
14.62
15.63
15.31
15.34
18.17
17.36
18.23
17.08
17.17
19.80
3.63
17.36
17.13
59
23.05
FCF margin%
23.48
25.22
25.90
28.20
30.76
29.20
28.52
27.50
26.58
28.38
6.05
28.38
27.85
89
0.334
FCF / Net incomex
0.532
0.539
0.586
0.559
0.631
0.714
0.711
0.737
0.694
0.786
0.219
0.714
0.663
45
21.94
ROIC%
12.48
11.84
12.76
12.75
13.51
14.82
14.77
13.19
15.58
17.23
4.85
14.82
13.35
46
7.07
Return on equity%
26.66
29.01
31.46
29.37
30.39
29.54
32.37
33.19
30.69
30.00
16.98
30.69
30.20
7
3.83
Return on assets%
4.38
5.31
5.19
6.13
4.78
6.70
8.49
11.48
8.93
6.94
5.41
8.49
6.42
59
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.72%)
(0.21%)
—
15.18
EPS growth%
8.36
9.30
7.92
6.41
6.50
7.55
6.50
7.44
9.42
6.90
15.03
7.44
7.49
19
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
—
2.80%
3.36%
—
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
0.01
8.42%
8.70%
—
0.01
Dividend per sh$
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.62%
6.47%
—
21.28
Div yield (avg)%
4.78
7.25
7.27
5.21
2.36
2.54
5.40
5.58
7.01
5.19
28.93
5.40
5.31
95
19.41
Payout ratio%
25.72
23.06
22.58
20.81
19.16
20.86
22.11
21.42
23.82
24.16
21.52
22.11
22.35
9
148.0
Shares (diluted)M
223.7
230.2
270.3
300.1
288.6
279.5
311.6
325.2
350.6
393.8
145.5
6.41%
7.17%
44
15.02
Buyback yield%
1.73
4.57
3.57
2.28
0.40
1.17
4.12
6.62
7.90
5.35
29.13
5.35
3.84
38
0.802
D/E ratiox
0.903
1.004
0.945
1.018
0.922
0.876
0.851
0.827
0.746
0.668
0.980
0.827
0.889
30
4.313
Enterprise value$M
3.485
3.328
3.112
2.899
2.603
2.586
2.824
2.887
2.989
3.053
2.607
3.24%
(0.67%)
40
0.775
LT debt$M
3.238
3.565
3.722
3.563
3.865
4.009
3.897
4.548
4.765
4.633
4.424
3.69%
3.95%
54
Revenue
$4.022M
7.90%
1.00×
Cost of revenue
$2.808M
8.19%
1.03×
Operating expenses
$0.612M
7.49%
0.96×