0.311
Revenue$M
0.228
0.240
0.258
0.273
0.292
0.306
0.326
0.335
0.345
0.326
0.368
4.80%
5.11%
62
26.80
Revenue growth%
31.36
28.93
27.58
27.60
24.67
26.65
24.62
22.27
21.26
14.64
16.07
24.62
27.12
84
17.71
Gross margin%
31.20
32.60
31.14
29.34
28.13
28.72
31.12
30.78
28.36
10.26
20.87
28.72
30.95
11
4.84
Operating margin%
25.03
22.84
25.78
24.52
21.70
23.67
22.41
20.66
21.24
3.25
23.80
21.70
23.25
26
18.69
Net margin%
18.96
16.42
16.31
15.56
13.68
11.59
12.73
12.66
9.71
20.49
5.58
12.66
14.62
80
13.63
P/E ratio (avg)x
23.59
22.18
19.28
17.51
18.34
18.43
19.58
18.22
18.46
6.536
16.91
18.43
18.87
41
37.74
EV/EBITx
13.05
13.57
15.46
16.75
19.41
20.37
24.52
25.72
27.96
14.27
6.342
24.52
18.08
28
8.21
FCF yield (avg)%
2.42
4.34
6.54
8.16
7.67
6.90
7.06
8.94
6.60
27.04
24.78
7.06
6.75
41
7.75
FCF margin%
18.82
20.72
22.84
24.70
22.68
25.65
24.06
25.38
27.58
19.28
11.46
25.38
23.45
93
1.741
FCF / Net incomex
1.653
1.901
1.959
1.915
2.236
2.576
2.532
2.923
3.432
0.199
1.719
2.576
2.097
63
17.48
ROIC%
21.12
22.55
24.54
24.46
21.70
20.92
20.89
23.00
22.02
16.28
7.43
21.70
21.86
5
25.93
Return on equity%
6.01
4.52
2.79
2.00
1.89
1.02
1.45
3.45
5.72
9.33
10.53
1.89
3.12
15
6.29
Return on assets%
15.45
16.11
14.34
15.04
15.28
13.73
14.20
13.39
11.26
21.15
18.96
13.73
14.69
30
—
EPS$
—
—
—
—
—
—
0.01
0.01
0.01
—
—
11.38%
9.54%
—
23.17
EPS growth%
39.92
38.73
41.08
42.73
41.23
40.75
41.62
40.66
38.97
3.85
23.52
40.75
40.70
88
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.10%)
0.74%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(4.79%)
(0.11%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(5.69%)
(2.03%)
—
27.35
Div yield (avg)%
20.10
19.22
16.26
17.79
18.08
20.80
21.87
19.42
21.67
12.54
18.14
20.80
19.76
58
28.45
Payout ratio%
9.98
9.73
8.08
8.59
10.44
11.32
8.42
8.55
6.91
19.76
9.72
8.55
9.16
54
49.70
Shares (diluted)M
32.95
32.18
32.91
33.11
34.14
34.85
36.88
37.64
34.94
50.05
48.88
1.09%
(0.89%)
38
21.19
Buyback yield%
23.96
22.31
24.21
22.58
24.68
24.89
23.02
24.70
25.01
10.63
9.71
24.70
24.45
56
1.679
D/E ratiox
1.700
1.819
1.922
2.025
2.055
2.461
2.627
2.641
3.142
0.298
1.088
2.627
2.040
20
0.183
Enterprise value$M
0.114
0.124
0.113
0.096
0.090
0.094
0.102
0.090
0.087
0.166
0.222
(2.10%)
(3.15%)
9
0.149
LT debt$M
0.203
0.239
0.283
0.330
0.359
0.420
0.497
0.582
0.573
0.130
0.066
11.66%
11.95%
20
Revenue
$0.345M
5.11%
1.00×
Cost of revenue
$0.218M
4.98%
0.99×
Operating expenses
$0.067M
5.05%
0.99×
Goodwill & intangibles
17.29%