0.110
Revenue$M
0.152
0.157
0.163
0.171
0.177
0.185
0.196
0.208
0.222
0.120
0.136
5.34%
5.22%
88
5.44
Revenue growth%
27.88
30.19
27.21
28.60
29.51
29.81
31.85
29.26
29.57
24.73
14.27
29.57
29.39
40
29.87
Gross margin%
32.35
34.97
32.90
35.57
36.96
39.81
38.84
38.71
37.85
26.48
15.86
38.71
36.26
16
14.31
Operating margin%
16.47
18.37
18.41
17.04
19.73
18.37
17.32
16.81
19.64
19.11
3.71
18.37
17.84
37
24.81
Net margin%
29.54
28.93
30.37
33.33
34.90
35.08
36.04
36.55
39.06
17.98
19.55
36.04
34.12
18
36.34
P/E ratio (avg)x
18.03
18.47
18.99
21.78
21.67
22.22
24.27
23.74
24.45
26.33
15.59
23.74
21.72
86
29.35
EV/EBITx
15.74
14.86
14.87
15.77
15.51
15.20
16.14
16.70
17.59
21.48
13.91
16.14
15.76
73
26.29
FCF yield (avg)%
6.09
4.73
5.18
3.56
0.80
0.40
1.01
0.40
0.40
21.51
18.88
0.40
2.29
74
25.73
FCF margin%
17.19
20.18
19.57
21.84
24.03
26.02
23.55
21.37
23.22
5.49
18.16
23.55
21.60
80
1.727
FCF / Net incomex
2.703
3.225
3.332
3.586
4.200
4.383
4.799
5.716
5.795
1.052
0.709
4.799
3.893
74
13.80
ROIC%
23.73
24.96
23.66
23.12
20.33
17.73
15.54
16.40
15.68
20.70
17.76
16.40
21.72
35
26.53
Return on equity%
24.74
22.81
25.65
25.67
25.91
28.47
28.94
29.53
26.82
14.32
23.56
28.47
25.79
56
5.94
Return on assets%
10.43
7.70
10.00
10.53
10.94
12.99
11.96
14.91
17.76
26.96
4.12
12.99
10.74
11
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(0.83%)
0.85%
—
9.05
EPS growth%
9.07
10.78
8.75
11.19
12.07
10.45
7.91
5.96
4.44
11.11
23.19
7.91
8.91
40
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.86%)
(0.74%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
2.37%
3.14%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(3.01%)
(1.33%)
—
28.04
Div yield (avg)%
9.55
12.45
13.41
13.96
14.72
16.02
15.07
13.42
11.31
20.60
4.69
14.72
13.42
35
12.33
Payout ratio%
31.38
31.52
29.87
26.98
28.16
25.21
27.98
26.34
28.92
18.43
28.56
27.98
28.54
61
61.54
Shares (diluted)M
91.29
100.9
114.3
111.7
130.6
129.1
141.4
149.4
152.2
62.11
63.00
6.39%
6.92%
15
25.96
Buyback yield%
5.08
4.53
7.24
7.57
8.05
10.58
9.26
7.88
9.97
13.80
8.63
9.26
7.72
13
0.191
D/E ratiox
0.490
0.550
0.519
0.563
0.582
0.649
0.709
0.665
0.746
0.985
0.714
0.665
0.573
92
0.107
Enterprise value$M
0.115
0.106
0.106
0.111
0.115
0.127
0.124
0.117
0.107
0.018
0.061
(0.81%)
(1.88%)
6
0.161
LT debt$M
0.048
0.050
0.055
0.049
0.048
0.050
0.053
0.054
0.058
0.118
0.025
3.46%
1.46%
33
Revenue
$0.222M
5.22%
1.00×
Cost of revenue
$0.137M
5.00%
0.98×
Operating expenses
$0.042M
5.87%
1.06×
Goodwill & intangibles
17.84%