1.576
Revenue$M
4.184
4.445
4.671
4.937
5.152
5.389
5.707
6.055
6.267
6.460
1.690
4.63%
4.85%
15
29.89
Revenue growth%
23.48
21.52
21.08
23.10
20.22
22.52
23.33
24.71
23.82
26.76
6.52
23.82
23.22
31
26.53
Gross margin%
3.22
3.03
0.97
0.40
0.40
0.40
0.65
2.17
0.79
0.40
15.60
0.65
0.72
26
8.66
Operating margin%
29.05
27.63
26.14
23.17
26.01
26.55
25.57
26.15
27.84
27.67
3.38
26.55
26.35
12
8.11
Net margin%
12.73
12.67
13.57
10.65
9.17
6.25
7.38
9.97
10.78
7.92
22.00
7.92
10.31
40
32.15
P/E ratio (avg)x
9.096
7.934
8.593
9.131
7.853
7.217
7.932
8.571
8.775
7.566
29.46
7.932
8.253
84
18.09
EV/EBITx
35.23
38.09
38.86
40.46
42.46
43.98
44.07
45.64
48.26
53.97
30.66
45.64
43.22
38
2.62
FCF yield (avg)%
24.34
24.12
24.96
23.55
21.20
18.69
15.73
13.96
11.02
13.57
13.99
13.96
19.94
9
22.66
FCF margin%
9.51
10.54
8.28
10.44
8.97
7.88
6.19
5.47
2.52
2.71
8.36
5.47
8.08
95
0.351
FCF / Net incomex
1.845
1.950
2.054
2.248
2.468
2.346
2.635
2.557
2.426
2.385
0.944
2.426
2.366
40
16.12
ROIC%
15.25
15.97
15.00
14.08
16.84
15.86
18.58
17.14
16.24
19.07
8.53
17.14
16.10
76
6.17
Return on equity%
7.86
10.55
12.99
11.50
8.75
6.21
4.59
3.55
2.79
4.65
5.95
4.59
7.04
21
24.83
Return on assets%
28.23
26.80
28.17
28.26
27.42
27.33
27.78
28.95
28.98
26.13
26.85
27.78
27.98
49
0.01
EPS$
0.01
0.01
—
—
—
—
—
—
0.01
0.01
0.01
3.98%
2.43%
—
2.20
EPS growth%
2.92
5.13
5.34
7.79
7.74
7.27
5.27
6.18
5.17
4.59
3.08
5.27
5.30
21
0.01
Bookvalue per sh$
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.01
4.67%
7.08%
—
0.02
FCF per share$
0.03
0.03
0.04
0.04
0.05
0.04
0.05
0.05
0.05
0.06
0.02
3.99%
6.70%
—
0.02
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.01
7.29%
4.78%
—
5.65
Div yield (avg)%
25.50
23.09
24.19
22.17
24.97
23.95
22.38
24.89
27.14
26.26
24.27
24.89
24.54
54
25.40
Payout ratio%
23.66
25.84
28.32
27.99
27.83
29.70
28.71
27.70
28.00
25.72
14.14
28.00
27.91
9
160.7
Shares (diluted)M
194.0
202.8
192.6
177.7
178.0
200.4
229.4
236.6
265.6
247.4
160.4
6.81%
3.50%
89
3.84
Buyback yield%
0.40
2.76
1.91
4.50
2.99
1.22
0.85
0.40
0.40
0.40
4.08
0.40
1.03
70
0.923
D/E ratiox
1.475
1.345
1.307
1.239
1.279
1.283
1.205
1.321
1.199
1.324
1.045
1.283
1.295
39
1.634
Enterprise value$M
2.288
1.986
2.086
1.791
1.753
1.775
1.788
1.816
1.887
1.647
4.710
(1.25%)
(3.48%)
70
6.064
LT debt$M
0.612
0.614
0.559
0.496
0.505
0.487
0.503
0.532
0.532
0.469
2.159
(1.47%)
(2.03%)
91
Revenue
$6.460M
4.85%
1.00×
Cost of revenue
$3.059M
4.95%
1.01×
Operating expenses
$1.138M
4.54%
0.97×
Goodwill & intangibles
18.84%