0.786
Revenue$M
1.579
1.627
1.682
1.783
1.821
1.879
1.927
1.968
2.077
2.199
0.878
3.84%
3.85%
62
8.17
Revenue growth%
14.69
17.60
19.57
17.27
19.79
17.98
18.96
20.30
19.42
19.34
10.68
19.34
19.15
56
7.12
Gross margin%
5.28
6.12
7.36
4.84
4.00
5.35
4.39
6.23
3.24
0.53
28.19
4.39
5.06
17
26.63
Operating margin%
20.00
20.49
17.61
17.25
18.52
16.54
16.32
19.07
18.60
18.46
13.08
18.46
18.49
28
22.49
Net margin%
10.76
11.27
11.19
13.43
12.08
11.88
11.11
12.93
14.86
15.48
13.79
12.93
11.98
41
34.75
P/E ratio (avg)x
43.67
47.05
45.13
44.43
44.49
50.33
57.79
66.75
71.00
81.21
17.20
66.75
48.69
28
19.79
EV/EBITx
30.15
32.26
32.07
33.78
35.30
39.11
41.40
47.01
54.28
52.17
8.781
47.01
37.21
19
11.95
FCF yield (avg)%
14.96
14.35
15.71
16.79
17.47
15.36
12.94
15.83
15.09
15.65
16.38
15.36
15.51
56
7.53
FCF margin%
3.17
0.44
2.00
0.40
0.40
0.40
0.40
0.40
0.40
0.40
25.19
0.40
0.40
37
1.777
FCF / Net incomex
0.504
0.516
0.556
0.597
0.665
0.709
0.702
0.686
0.775
0.818
0.220
0.709
0.675
74
16.39
ROIC%
25.26
24.59
24.28
22.64
23.19
22.95
22.98
22.33
24.86
23.96
18.07
22.98
23.58
95
7.74
Return on equity%
9.64
12.51
10.34
12.30
12.89
15.26
12.70
9.79
12.30
10.40
5.38
12.30
12.30
34
25.84
Return on assets%
21.89
20.47
21.94
23.86
25.17
22.50
24.11
21.22
23.18
24.81
21.26
23.18
22.84
20
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.33%)
1.39%
—
11.43
EPS growth%
28.41
28.58
26.12
25.63
22.79
24.92
23.11
24.50
23.71
24.81
11.97
24.50
24.87
46
—
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
(3.22%)
(0.19%)
—
—
FCF per share$
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
—
7.48%
8.91%
—
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
4.95%
5.24%
—
22.70
Div yield (avg)%
28.50
30.39
28.74
31.55
29.01
30.85
32.05
33.39
34.42
33.01
8.45
33.01
31.20
27
24.48
Payout ratio%
23.42
26.28
24.36
25.78
28.68
31.34
29.53
26.82
25.05
27.31
21.26
27.31
26.55
24
113.4
Shares (diluted)M
146.7
142.2
139.9
153.3
178.7
205.0
208.0
196.7
190.2
215.1
114.4
3.78%
5.40%
73
12.49
Buyback yield%
12.71
14.73
15.27
18.16
18.66
17.65
18.95
19.16
20.22
20.50
24.91
19.16
18.41
30
0.171
D/E ratiox
1.521
1.661
1.915
1.897
2.183
2.231
2.674
2.934
3.206
3.220
0.760
2.934
2.207
45
0.256
Enterprise value$M
1.979
2.218
2.377
2.697
2.831
3.213
3.294
3.227
3.493
3.776
0.212
5.93%
6.87%
13
0.947
LT debt$M
0.472
0.503
0.495
0.510
0.591
0.636
0.710
0.818
0.779
0.857
1.013
7.74%
7.42%
38
Revenue
$2.199M
3.85%
1.00×
Cost of revenue
$1.114M
4.32%
1.05×
Operating expenses
$0.392M
3.43%
0.96×
Property and equipment
16.54%
Goodwill & intangibles
16.26%