1.083
Revenue$M
1.672
1.722
1.766
1.863
1.923
2.003
2.095
2.170
2.238
1.159
1.326
3.73%
3.88%
13
16.63
Revenue growth%
26.60
27.40
28.80
28.60
26.85
25.47
27.01
27.77
27.26
27.22
17.65
27.01
27.33
27
18.75
Gross margin%
7.70
8.12
8.53
8.05
9.66
7.39
6.91
6.42
7.58
18.06
5.68
7.39
7.87
28
25.06
Operating margin%
1.16
0.92
0.57
2.71
5.54
8.28
5.52
4.09
5.42
10.69
26.27
5.52
3.40
30
21.77
Net margin%
9.31
10.70
11.87
12.02
11.36
13.57
13.25
14.49
14.69
25.96
16.34
13.57
11.94
35
12.91
P/E ratio (avg)x
29.06
30.24
27.51
23.89
23.57
25.44
23.39
22.64
22.85
33.13
12.42
23.39
24.66
89
10.66
EV/EBITx
31.16
29.40
27.76
29.44
30.42
30.29
32.90
31.93
34.58
6.950
29.13
31.93
30.79
23
28.44
FCF yield (avg)%
15.88
16.98
18.85
18.20
18.86
18.69
18.79
17.74
19.76
3.84
12.57
18.79
18.44
52
3.88
FCF margin%
29.39
27.54
25.95
28.42
30.25
33.17
31.13
34.03
33.44
14.41
26.34
33.17
29.91
49
1.325
FCF / Net incomex
0.756
0.669
0.686
0.648
0.596
0.647
0.627
0.601
0.601
1.430
0.220
0.601
0.647
38
17.95
ROIC%
14.62
13.13
11.64
11.51
14.35
14.67
11.86
12.37
13.29
15.03
14.13
13.29
13.21
83
9.73
Return on equity%
11.76
11.56
12.58
12.37
13.56
15.22
15.91
17.42
19.76
3.66
29.54
15.91
13.17
21
12.94
Return on assets%
17.55
17.36
15.77
16.31
14.32
13.78
13.29
10.80
9.31
17.34
22.92
13.29
15.05
51
—
EPS$
—
—
—
—
—
—
—
0.01
0.01
—
—
10.37%
5.83%
—
4.97
EPS growth%
11.00
13.66
12.67
12.52
10.20
10.38
7.92
9.31
10.57
17.00
27.98
10.20
10.48
95
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
(0.95%)
0.67%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(0.73%)
(3.00%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(4.32%)
(2.79%)
—
23.37
Div yield (avg)%
26.76
26.93
25.74
26.91
27.73
28.67
28.13
25.55
24.60
7.71
28.12
27.73
26.92
27
17.35
Payout ratio%
14.94
16.26
16.08
14.67
17.62
18.11
19.94
19.43
20.40
17.59
3.73
19.43
17.73
41
267.0
Shares (diluted)M
202.0
201.7
205.2
176.1
154.8
146.5
134.6
142.7
132.1
260.7
259.6
(5.58%)
(6.06%)
34
26.05
Buyback yield%
19.40
18.94
18.28
18.54
18.03
20.91
22.22
23.23
21.50
4.80
8.65
21.50
19.17
50
1.477
D/E ratiox
2.248
2.608
3.080
3.049
3.276
3.242
3.732
4.293
4.546
0.989
1.779
3.732
3.161
46
1.438
Enterprise value$M
0.791
0.822
0.857
0.855
0.981
1.140
1.094
1.150
1.177
0.175
0.999
6.60%
5.73%
20
1.275
LT debt$M
1.213
1.211
1.252
1.345
1.475
1.619
1.475
1.315
1.248
2.227
1.240
(1.48%)
(1.10%)
48
Revenue
$2.238M
3.88%
1.00×
Cost of revenue
$1.371M
4.22%
1.03×
Operating expenses
$0.389M
3.47%
0.96×
Goodwill & intangibles
16.86%