0.298
Revenue$M
0.565
0.614
0.646
0.695
0.758
0.803
0.861
0.935
1.019
1.117
0.328
8.05%
7.76%
77
5.27
Revenue growth%
13.27
14.88
17.39
16.58
15.07
13.85
12.39
9.71
11.38
11.95
23.57
11.95
13.56
66
24.87
Gross margin%
19.89
19.86
22.30
19.46
20.83
20.79
20.64
20.17
22.88
24.44
13.79
20.79
20.72
5
21.16
Operating margin%
16.59
17.13
18.80
19.46
21.10
20.22
20.97
18.77
16.21
14.93
23.15
18.77
18.78
44
9.82
Net margin%
16.02
18.59
18.22
16.56
13.63
16.26
18.63
16.11
17.36
20.20
26.22
17.36
16.96
53
14.21
P/E ratio (avg)x
4.320
4.134
4.132
4.434
4.513
4.366
4.624
4.217
3.920
3.610
7.007
4.217
4.269
92
37.83
EV/EBITx
38.40
37.61
36.74
32.45
28.38
26.19
25.55
21.97
22.12
21.72
19.68
22.12
27.28
71
19.37
FCF yield (avg)%
23.16
24.99
22.49
22.32
22.61
23.89
21.84
20.36
22.40
21.95
16.92
21.95
22.45
71
25.50
FCF margin%
6.56
9.45
10.91
13.73
11.93
11.45
10.90
13.58
15.41
15.75
8.74
13.58
11.69
20
1.028
FCF / Net incomex
0.170
0.189
0.208
0.193
0.179
0.173
0.189
0.205
0.199
0.191
0.243
0.191
0.190
27
22.57
ROIC%
28.63
27.53
29.39
32.32
31.58
29.26
28.65
27.60
24.83
26.09
29.43
27.60
28.64
23
25.63
Return on equity%
27.69
29.65
27.38
30.33
32.91
32.75
32.21
31.01
33.78
36.06
7.91
32.75
31.61
19
24.24
Return on assets%
9.45
6.68
6.13
6.30
9.24
8.91
9.42
11.98
9.45
8.99
9.90
9.42
9.11
82
0.01
EPS$
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
8.42%
11.16%
—
22.79
EPS growth%
21.29
23.27
25.50
25.63
25.12
25.01
23.33
25.63
26.81
24.27
5.11
25.01
25.07
82
0.01
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
(0.92%)
(0.24%)
—
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
—
(4.01%)
(3.12%)
—
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
(1.57%)
(1.69%)
—
10.66
Div yield (avg)%
11.98
13.74
13.17
10.97
10.79
11.31
11.07
10.09
12.71
10.43
22.69
11.07
11.19
74
15.63
Payout ratio%
17.78
20.30
22.89
20.88
19.76
19.95
21.72
19.43
21.60
23.37
13.61
21.60
20.59
91
38.22
Shares (diluted)M
43.11
51.26
51.42
54.34
64.95
70.36
70.70
84.46
85.68
85.86
38.84
5.74%
7.06%
66
18.51
Buyback yield%
20.71
18.26
18.11
15.34
17.13
16.08
18.09
20.12
23.03
22.51
16.79
20.12
18.19
15
1.079
D/E ratiox
0.365
0.356
0.377
0.392
0.397
0.440
0.505
0.570
0.667
0.646
1.438
0.570
0.418
83
0.448
Enterprise value$M
0.354
0.314
0.333
0.351
0.318
0.338
0.340
0.343
0.357
0.360
0.128
2.56%
(0.67%)
45
0.267
LT debt$M
0.709
0.738
0.721
0.672
0.603
0.631
0.628
0.564
0.562
0.582
0.729
(0.71%)
(2.03%)
18
Revenue
$1.117M
7.76%
1.00×
Cost of revenue
$0.558M
8.03%
1.03×
Operating expenses
$0.227M
7.21%
0.95×
Goodwill & intangibles
19.57%
Property and equipment
18.52%
Spread over hurdle
19.70%