0.829
Revenue$M
13.01
13.59
14.27
14.47
14.76
15.45
16.24
16.78
17.17
17.95
0.897
3.99%
3.44%
36
17.75
Revenue growth%
13.44
15.95
15.80
13.78
14.41
15.35
12.67
13.03
13.56
15.64
13.25
13.56
14.09
85
8.54
Gross margin%
19.34
19.28
16.66
16.46
18.73
18.83
19.93
20.30
20.89
23.40
7.43
20.30
19.31
29
5.23
Operating margin%
28.89
30.62
29.81
30.39
31.79
29.83
28.12
28.09
28.79
30.11
25.94
28.79
29.82
31
27.37
Net margin%
8.43
9.37
9.13
9.14
6.56
4.75
5.31
2.39
3.78
3.55
19.77
3.78
5.94
19
24.55
P/E ratio (avg)x
19.98
18.97
18.13
18.58
20.22
20.67
20.68
20.59
18.02
16.21
30.45
20.59
19.47
75
18.29
EV/EBITx
20.13
19.65
18.27
16.33
14.24
13.04
13.08
11.79
11.39
11.90
13.21
11.90
13.66
10
25.40
FCF yield (avg)%
20.30
19.53
16.75
14.13
12.26
12.69
12.14
11.07
8.83
8.14
17.71
11.07
12.48
13
24.51
FCF margin%
13.99
14.59
13.47
11.15
11.66
12.21
11.53
13.08
14.33
12.25
27.75
12.25
12.67
32
1.387
FCF / Net incomex
0.673
0.684
0.615
0.677
0.719
0.664
0.613
0.616
0.645
0.591
0.613
0.616
0.655
84
3.75
ROIC%
10.36
11.95
12.94
10.84
8.08
5.16
5.35
4.23
4.98
6.02
11.47
5.16
7.05
93
10.83
Return on equity%
19.56
19.03
16.83
14.98
12.19
11.17
11.52
14.12
12.17
10.59
23.44
11.52
13.16
16
18.61
Return on assets%
22.16
20.14
22.75
20.39
21.41
20.63
18.81
17.54
17.59
17.59
16.75
17.59
20.26
82
0.03
EPS$
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.04
0.04
0.04
0.03
3.88%
3.84%
—
22.43
EPS growth%
16.19
15.70
14.33
12.89
10.85
12.59
10.16
11.17
9.58
7.36
15.16
10.16
11.88
87
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
(0.61%)
(0.62%)
—
0.03
FCF per share$
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.03
0.81%
4.74%
—
0.02
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
1.28%
1.00%
—
22.27
Div yield (avg)%
9.28
10.52
11.15
9.41
7.72
6.56
9.38
9.15
8.03
5.27
2.62
8.03
9.22
53
19.63
Payout ratio%
10.12
7.99
9.00
6.27
5.15
7.50
10.37
9.05
7.13
9.10
26.16
9.05
8.49
23
127.6
Shares (diluted)M
192.8
212.7
236.2
255.2
259.0
274.9
250.2
257.1
274.3
289.7
129.4
2.27%
5.03%
20
14.01
Buyback yield%
20.84
22.66
21.11
20.08
17.86
15.88
14.52
12.16
9.72
9.57
8.59
12.16
16.87
52
0.999
D/E ratiox
0.266
0.284
0.289
0.341
0.344
0.351
0.393
0.443
0.453
0.451
1.773
0.443
0.348
90
15.45
Enterprise value$M
1.073
1.158
1.342
1.395
1.370
1.468
1.629
1.653
1.718
1.685
11.28
4.23%
5.85%
60
3.738
LT debt$M
16.68
19.03
20.15
23.75
27.53
27.74
32.96
37.80
38.36
39.06
16.28
7.25%
10.07%
32
Revenue
$17.95M
3.44%
1.00×
Cost of revenue
$10.64M
3.57%
1.01×
Operating expenses
$1.987M
2.14%
0.88×
Property and equipment
18.55%
Goodwill & intangibles
14.56%
Spread over hurdle
52.29%