3.344
Revenue$M
7.359
7.369
7.216
7.121
6.958
6.828
6.928
6.809
6.718
6.793
3.529
(0.48%)
(0.56%)
60
17.32
Revenue growth%
9.98
12.17
11.47
13.31
14.39
16.43
17.91
20.12
20.55
21.18
13.22
20.12
15.41
20
2.02
Gross margin%
23.05
25.32
27.72
30.63
29.03
28.36
27.01
27.07
29.51
26.99
3.85
27.07
27.39
10
6.47
Operating margin%
19.36
21.47
18.77
21.62
22.48
24.77
23.30
23.39
25.80
23.01
5.50
23.39
22.74
67
3.01
Net margin%
26.06
24.54
22.96
23.01
25.78
23.93
23.42
20.64
20.96
23.32
20.65
23.32
23.37
82
17.11
P/E ratio (avg)x
22.50
21.27
21.55
19.47
17.47
17.16
14.96
15.10
14.32
15.36
35.58
15.10
17.32
62
18.19
EV/EBITx
9.026
8.688
8.743
8.830
9.102
10.28
11.92
13.60
14.73
16.83
18.79
13.60
9.689
11
10.11
FCF yield (avg)%
22.88
20.00
19.70
20.02
17.65
15.27
17.58
15.69
13.76
15.53
29.01
15.53
17.61
12
19.10
FCF margin%
32.07
32.29
32.09
30.87
28.66
28.96
30.02
27.93
27.68
28.55
5.66
28.55
29.49
60
0.956
FCF / Net incomex
2.366
2.675
3.131
3.159
3.463
3.704
3.547
3.614
3.770
3.759
0.748
3.704
3.505
6
29.92
ROIC%
28.03
29.47
30.29
30.06
27.36
29.68
29.55
28.40
28.77
28.70
10.53
28.77
29.12
69
23.28
Return on equity%
32.43
34.93
35.31
34.60
34.37
34.77
32.03
31.64
30.08
29.92
17.71
31.64
33.40
36
24.85
Return on assets%
13.88
14.50
12.90
14.69
13.54
16.41
15.54
18.19
17.99
16.19
25.27
16.41
15.11
83
0.02
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.02
5.42%
2.58%
—
13.27
EPS growth%
11.82
10.71
9.93
10.76
10.78
9.12
11.66
13.33
11.24
9.23
27.41
11.24
10.77
71
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.01
2.49%
2.83%
—
—
FCF per share$
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.02
8.89%
7.93%
—
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
(3.32%)
(2.37%)
—
26.05
Div yield (avg)%
3.88
2.43
0.40
0.40
0.40
0.40
0.40
0.40
2.72
5.42
3.42
0.40
0.40
54
21.53
Payout ratio%
26.26
23.63
23.67
21.90
19.63
22.33
23.29
24.12
21.48
22.21
6.65
22.33
22.81
90
114.1
Shares (diluted)M
94.52
102.6
97.99
98.76
107.0
99.96
96.33
100.1
91.36
81.52
115.5
(5.29%)
(1.35%)
45
14.67
Buyback yield%
15.23
17.80
14.90
13.20
10.56
12.60
13.09
15.11
12.93
13.98
6.68
13.09
13.59
86
0.492
D/E ratiox
1.593
1.470
1.412
1.476
1.640
1.550
1.448
1.577
1.680
1.818
0.244
1.577
1.563
12
3.216
Enterprise value$M
7.495
8.919
9.667
10.24
11.02
11.65
11.96
13.10
14.82
15.64
4.694
7.26%
8.50%
40
4.077
LT debt$M
0.625
0.695
0.689
0.663
0.745
0.746
0.770
0.808
0.841
0.923
1.975
4.38%
4.00%
81
Revenue
$6.793M
(0.56%)
1.00×
Cost of revenue
$4.301M
(0.62%)
0.99×
Operating expenses
$1.201M
(0.43%)
1.01×
Property and equipment
16.03%