—
Revenue$M
0.028
0.030
0.031
0.033
0.035
0.038
0.040
0.042
0.044
0.045
—
5.28%
5.46%
53
27.79
Revenue growth%
12.65
12.45
14.98
13.47
11.42
12.93
13.31
11.95
14.39
17.12
3.08
13.31
13.12
31
23.45
Gross margin%
17.54
17.24
17.88
18.01
17.13
14.86
14.12
14.00
14.98
13.85
12.04
14.12
16.05
64
25.86
Operating margin%
29.63
32.27
31.48
33.77
36.22
38.10
37.84
39.47
41.31
43.27
20.56
39.47
37.03
55
23.09
Net margin%
31.08
33.49
33.39
34.69
32.44
32.19
31.46
31.66
32.60
30.39
29.99
31.66
32.32
88
10.81
P/E ratio (avg)x
23.05
22.13
23.87
27.10
24.65
22.85
22.64
21.47
21.48
20.46
13.43
21.48
22.75
45
12.78
EV/EBITx
59.16
67.78
75.75
87.57
100.3
115.1
133.9
160.8
170.5
178.9
32.66
160.8
107.7
58
20.11
FCF yield (avg)%
17.21
14.46
15.27
15.45
14.45
12.19
13.74
16.56
18.81
20.40
10.58
16.56
15.36
20
5.52
FCF margin%
27.02
25.42
26.23
24.62
22.18
19.69
22.59
25.29
28.20
30.33
15.48
25.29
25.35
66
1.393
FCF / Net incomex
1.071
1.045
0.961
1.041
0.951
0.903
0.879
0.903
0.863
0.864
1.081
0.879
0.927
61
20.59
ROIC%
10.63
10.05
12.36
10.75
7.93
7.34
9.40
9.16
9.64
10.53
20.28
9.40
9.84
62
23.70
Return on equity%
29.72
30.26
33.13
32.56
33.60
31.85
32.53
35.33
37.62
38.96
24.10
35.33
32.85
90
18.59
Return on assets%
29.09
28.02
27.41
29.85
31.86
29.88
30.87
31.76
30.35
30.08
10.85
30.35
29.98
25
0.01
EPS$
—
—
—
—
—
—
—
—
0.01
0.01
0.01
6.50%
5.35%
—
4.58
EPS growth%
18.42
17.51
15.97
16.19
17.75
15.76
13.08
10.91
10.45
13.17
25.39
13.08
15.87
65
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
0.95%
1.98%
—
—
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
5.91%
6.53%
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(5.00%)
(3.19%)
—
14.37
Div yield (avg)%
21.68
20.30
17.54
20.14
22.57
25.15
25.15
23.16
21.62
19.52
12.95
23.16
21.65
45
8.83
Payout ratio%
12.03
13.26
15.83
16.41
14.29
15.85
12.94
12.90
10.93
10.78
14.56
12.90
13.10
69
4.314
Shares (diluted)M
6.832
7.601
7.473
8.675
9.534
11.52
12.07
13.43
14.30
15.59
4.401
10.34%
10.44%
35
26.20
Buyback yield%
5.83
7.99
7.68
4.72
7.54
6.89
8.04
7.24
7.76
8.59
11.89
7.76
7.61
11
1.143
D/E ratiox
1.593
1.459
1.332
1.234
1.324
1.494
1.512
1.461
1.575
1.469
0.525
1.494
1.465
52
0.038
Enterprise value$M
0.035
0.035
0.033
0.028
0.031
0.031
0.030
0.028
0.026
0.026
0.044
(3.09%)
(3.25%)
82
0.017
LT debt$M
—
—
—
—
—
—
—
—
—
—
0.022
(3.14%)
(2.49%)
56
Revenue
$0.045M
5.46%
1.00×
Cost of revenue
$0.027M
5.41%
1.00×
Operating expenses
—
4.90%
0.95×
Goodwill & intangibles
14.60%