8.066
Revenue$M
8.271
8.513
8.880
8.928
9.127
9.393
9.387
9.809
9.773
9.828
8.460
1.49%
1.77%
87
15.07
Revenue growth%
3.45
5.98
5.70
3.45
0.86
0.40
0.40
0.40
0.40
0.40
8.58
0.40
0.63
66
2.39
Gross margin%
15.64
13.46
11.61
8.97
8.72
6.86
8.81
8.89
9.34
10.47
5.05
8.89
9.15
31
9.01
Operating margin%
12.24
14.15
15.53
15.42
17.94
20.62
17.87
16.54
14.88
13.97
6.43
16.54
15.47
52
15.88
Net margin%
26.80
26.21
28.46
29.12
27.68
27.67
29.68
31.86
33.78
34.50
9.64
31.86
28.79
21
31.66
P/E ratio (avg)x
20.80
24.14
24.04
24.79
23.77
24.39
28.91
28.93
30.20
33.44
9.517
28.93
24.59
37
25.74
EV/EBITx
39.70
39.21
43.02
48.44
50.09
58.72
59.14
69.20
82.49
83.73
36.70
69.20
54.40
75
27.27
FCF yield (avg)%
23.32
21.85
21.77
23.24
22.98
20.85
20.31
19.40
20.68
20.33
12.80
20.33
21.31
86
17.55
FCF margin%
24.39
23.68
26.37
26.39
26.32
23.48
20.85
18.03
15.70
17.59
17.56
18.03
23.58
60
1.525
FCF / Net incomex
0.860
0.841
0.851
0.956
1.085
1.111
1.050
1.044
1.137
1.293
1.375
1.111
1.047
31
7.85
ROIC%
34.11
33.39
35.77
34.95
35.09
33.95
32.16
34.93
33.19
33.29
5.47
33.29
34.03
19
28.76
Return on equity%
23.47
22.69
23.44
24.39
27.11
27.16
26.75
25.47
26.36
23.52
12.36
26.36
24.93
19
17.98
Return on assets%
3.88
1.09
2.01
2.29
2.58
0.89
2.50
4.24
6.28
5.26
21.81
4.24
2.54
93
0.03
EPS$
0.08
0.09
0.10
0.10
0.11
0.11
0.13
0.15
0.15
0.15
0.04
6.01%
6.54%
—
12.99
EPS growth%
21.30
22.53
24.91
27.81
28.05
30.03
32.70
33.57
33.08
31.86
14.37
32.70
29.04
84
0.01
Bookvalue per sh$
0.04
0.05
0.05
0.06
0.06
0.05
0.05
0.06
0.05
0.05
0.02
(0.68%)
3.07%
—
0.04
FCF per share$
0.06
0.07
0.08
0.08
0.08
0.07
0.08
0.08
0.08
0.10
0.01
3.88%
6.87%
—
0.03
Dividend per sh$
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.03
(8.50%)
(6.13%)
—
20.44
Div yield (avg)%
18.63
19.20
18.98
21.92
21.85
23.33
25.18
25.42
25.17
23.42
16.70
25.17
22.62
78
9.66
Payout ratio%
20.55
20.98
23.61
26.49
25.40
26.79
26.79
25.63
26.16
24.14
22.38
26.16
25.52
49
145.1
Shares (diluted)M
145.1
158.2
160.5
180.4
178.8
167.7
165.7
182.3
181.5
177.3
146.9
(0.16%)
2.78%
24
26.31
Buyback yield%
28.65
29.24
29.84
31.71
29.28
27.21
29.14
29.24
29.53
27.51
13.12
29.14
29.24
29
0.443
D/E ratiox
2.589
2.654
2.959
3.081
3.431
3.788
3.650
4.175
4.352
4.329
1.099
4.175
3.540
44
8.439
Enterprise value$M
2.778
2.625
2.445
2.703
3.058
3.340
3.776
3.832
4.004
3.729
4.676
4.04%
2.38%
52
0.515
LT debt$M
3.728
3.472
3.149
3.368
3.016
2.987
3.114
2.989
2.699
2.450
7.032
(4.07%)
(4.94%)
49
Revenue
$9.828M
1.77%
1.00×
Cost of revenue
$5.921M
1.83%
1.01×
Operating expenses
$2.346M
1.62%
0.99×
Goodwill & intangibles
16.56%