0.600
Revenue$M
0.278
0.302
0.329
0.355
0.392
0.425
0.461
0.492
0.535
0.638
0.748
8.51%
8.52%
32
16.19
Revenue growth%
9.57
7.75
5.82
4.77
5.46
4.88
3.83
6.56
7.17
23.35
25.45
5.46
6.19
63
11.26
Gross margin%
16.51
15.07
17.60
16.81
13.98
14.72
15.93
13.30
15.72
10.33
26.91
14.72
15.39
32
15.50
Operating margin%
12.44
9.66
6.77
7.35
9.73
10.21
8.80
10.22
8.47
27.75
16.19
9.73
9.70
28
28.06
Net margin%
7.65
10.61
10.73
7.83
6.89
6.42
5.93
7.48
8.67
14.27
21.48
6.89
7.56
40
11.67
P/E ratio (avg)x
36.15
34.78
31.86
35.67
33.97
32.03
33.73
32.74
32.93
12.54
25.68
32.93
33.85
86
26.96
EV/EBITx
58.65
67.63
76.71
92.41
96.21
101.0
116.7
130.1
130.4
20.81
30.96
116.7
94.31
7
15.76
FCF yield (avg)%
4.03
6.26
6.49
7.00
5.53
6.22
6.95
8.20
6.28
10.19
12.09
6.28
6.27
57
3.62
FCF margin%
23.93
23.18
24.88
25.95
23.80
24.14
27.00
26.52
24.02
25.92
18.81
24.14
24.08
86
0.816
FCF / Net incomex
0.998
0.943
1.078
1.130
1.317
1.349
1.469
1.651
1.666
0.350
1.085
1.469
1.224
62
15.99
ROIC%
5.87
7.61
4.98
6.55
9.01
9.08
11.53
11.51
10.49
24.62
28.16
10.49
8.31
26
3.97
Return on equity%
1.90
3.95
6.59
9.57
10.32
11.95
12.30
13.32
11.09
7.61
7.15
11.95
9.95
91
28.51
Return on assets%
7.80
7.35
9.10
9.92
12.32
10.54
8.53
6.34
4.48
11.72
21.49
8.53
8.41
6
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
5.44%
6.42%
—
16.66
EPS growth%
7.30
7.12
4.18
2.23
3.83
1.06
0.40
3.02
2.45
19.09
5.34
2.45
3.43
69
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(5.10%)
(2.09%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
3.04%
5.84%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
2.07%
1.26%
—
22.49
Div yield (avg)%
24.25
21.92
21.50
20.24
19.40
16.96
17.81
15.48
13.74
12.41
17.34
16.96
19.82
25
20.66
Payout ratio%
8.05
6.31
8.42
5.89
3.07
4.51
6.33
7.24
6.73
26.30
29.34
6.33
6.32
46
301.9
Shares (diluted)M
310.1
337.5
344.4
369.0
322.2
323.7
302.4
300.7
330.0
295.5
296.8
(2.21%)
0.53%
74
15.89
Buyback yield%
15.88
16.72
16.39
15.25
17.64
14.85
12.13
13.99
11.61
9.32
4.93
13.99
15.25
76
0.412
D/E ratiox
0.979
1.043
1.091
1.028
0.958
0.867
0.941
0.954
1.024
0.731
1.007
0.954
0.969
51
0.092
Enterprise value$M
0.050
0.045
0.047
0.049
0.052
0.054
0.052
0.048
0.045
0.486
0.342
(1.37%)
(0.89%)
88
0.430
LT debt$M
0.229
0.231
0.232
0.243
0.240
0.239
0.228
0.248
0.242
0.515
0.047
(0.07%)
0.87%
68
Revenue
$0.535M
8.52%
1.00×
Cost of revenue
$0.357M
8.47%
1.00×
Operating expenses
$0.090M
9.40%
1.08×
Goodwill & intangibles
16.50%