1.784
Revenue$M
1.780
1.952
2.093
2.280
2.490
2.670
2.831
3.028
3.185
3.460
1.942
6.80%
7.56%
14
24.38
Revenue growth%
6.70
6.05
7.33
7.77
10.64
10.85
9.71
7.56
8.01
8.29
18.76
8.29
7.89
75
7.22
Gross margin%
0.61
0.40
1.04
0.40
0.40
3.04
2.61
1.47
3.50
1.79
27.89
2.61
1.25
52
14.13
Operating margin%
9.15
11.86
8.95
8.05
8.27
7.68
10.58
11.96
11.73
11.24
11.35
11.24
9.86
39
16.34
Net margin%
29.11
27.45
25.93
24.34
25.91
23.90
23.41
20.67
22.97
23.24
28.83
23.24
24.12
48
31.48
P/E ratio (avg)x
29.67
34.07
38.42
39.88
43.21
45.10
50.23
56.75
65.80
74.12
23.29
56.75
44.16
10
31.52
EV/EBITx
44.19
43.81
48.99
55.04
58.44
68.18
66.84
71.84
75.41
79.18
28.01
71.84
62.64
24
26.77
FCF yield (avg)%
0.40
0.40
0.98
3.16
6.07
3.49
4.65
2.51
0.40
3.19
27.34
3.19
2.83
33
27.02
FCF margin%
25.21
26.07
27.01
26.25
23.33
20.95
23.08
20.91
21.37
19.40
6.34
20.95
23.21
81
0.184
FCF / Net incomex
0.392
0.408
0.417
0.408
0.448
0.448
0.444
0.459
0.507
0.589
1.769
0.459
0.446
27
17.47
ROIC%
24.33
26.62
28.43
29.64
27.45
25.33
28.15
25.63
28.54
30.34
11.01
28.15
27.80
36
25.42
Return on equity%
5.15
4.93
2.20
0.40
0.40
1.56
2.30
1.33
4.25
1.73
23.32
1.73
1.96
32
18.19
Return on assets%
27.81
28.59
28.94
28.15
29.49
30.95
29.20
31.43
32.83
30.28
21.82
30.95
29.34
68
—
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(2.36%)
(0.95%)
—
9.38
EPS growth%
13.61
11.95
13.76
16.56
17.08
19.08
21.72
20.40
21.64
21.72
11.92
21.64
18.08
21
0.02
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
(0.98%)
(0.56%)
—
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
0.03
(1.80%)
(2.82%)
—
0.02
Dividend per sh$
0.04
0.05
0.05
0.06
0.06
0.07
0.08
0.08
0.09
0.10
0.02
9.52%
9.88%
—
8.79
Div yield (avg)%
6.02
4.24
6.52
3.83
6.77
4.19
7.06
4.49
3.56
6.09
25.38
4.49
5.26
17
18.22
Payout ratio%
17.40
16.00
13.62
14.54
11.83
9.96
11.08
12.50
10.02
9.14
8.87
10.02
12.17
9
121.2
Shares (diluted)M
137.1
127.5
135.9
144.6
151.2
144.4
137.8
142.3
129.9
141.7
120.1
(1.28%)
0.42%
40
15.91
Buyback yield%
17.14
19.23
20.78
21.39
22.61
23.17
23.86
25.24
23.20
22.17
3.60
23.20
22.39
34
0.992
D/E ratiox
0.380
0.389
0.350
0.319
0.284
0.293
0.309
0.289
0.302
0.274
1.641
0.293
0.305
40
2.166
Enterprise value$M
1.034
0.957
0.972
0.945
0.820
0.779
0.789
0.709
0.699
0.752
0.757
(1.70%)
(2.38%)
71
3.280
LT debt$M
3.224
3.281
2.958
2.677
2.303
2.109
1.850
1.887
1.749
1.505
0.582
(8.16%)
(7.21%)
66
Revenue
$3.460M
7.56%
1.00×
Cost of revenue
$2.422M
7.58%
1.00×
Operating expenses
$0.645M
8.32%
1.07×
Goodwill & intangibles
15.74%