1.162
Revenue$M
1.013
1.069
1.146
1.206
1.294
1.345
1.446
1.506
1.620
1.748
1.261
6.20%
6.36%
30
15.62
Revenue growth%
22.55
24.56
26.83
26.79
28.31
25.97
26.47
28.84
27.70
26.93
2.86
26.93
26.81
51
18.96
Gross margin%
18.92
19.50
21.96
21.86
21.25
22.94
25.37
27.38
25.43
22.83
24.81
25.37
22.39
18
14.97
Operating margin%
30.32
29.75
31.27
29.67
32.58
33.03
30.59
27.92
28.58
30.80
16.85
30.59
30.46
31
25.43
Net margin%
16.66
17.11
18.71
17.03
19.42
20.75
22.13
20.55
21.48
18.79
12.38
20.75
19.11
78
15.54
P/E ratio (avg)x
26.98
27.49
29.24
28.69
33.98
34.40
38.23
42.44
43.05
48.66
27.64
42.44
34.19
70
35.42
EV/EBITx
34.21
32.09
33.88
35.07
34.12
32.58
37.49
41.92
40.86
47.04
29.46
40.86
34.64
88
7.48
FCF yield (avg)%
2.28
2.31
0.60
0.40
0.40
3.12
3.33
5.22
6.54
5.64
16.16
5.22
2.71
32
19.79
FCF margin%
31.36
34.19
35.34
36.11
36.87
37.92
38.91
37.46
37.01
34.22
13.00
37.46
36.49
20
0.703
FCF / Net incomex
1.028
0.930
0.972
1.036
1.003
1.054
1.155
1.264
1.359
1.454
0.393
1.264
1.045
50
10.98
ROIC%
29.34
27.23
27.85
26.39
26.50
25.66
26.79
24.68
22.65
22.64
2.05
24.68
26.45
13
2.50
Return on equity%
1.49
4.45
6.35
4.61
1.69
3.94
3.64
1.06
0.40
0.40
18.40
1.06
2.66
62
19.41
Return on assets%
6.17
8.86
9.00
7.29
7.67
7.69
7.40
9.91
11.51
13.40
11.04
9.91
8.28
58
—
EPS$
—
—
—
—
—
—
—
—
—
—
0.01
(2.36%)
(1.70%)
—
20.55
EPS growth%
15.54
12.84
11.56
9.66
10.86
12.96
13.76
14.81
17.06
14.36
8.18
14.36
13.36
12
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(1.30%)
0.87%
—
0.01
FCF per share$
0.01
—
—
—
—
—
—
—
—
—
—
(0.39%)
(1.45%)
—
—
Dividend per sh$
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
7.81%
8.42%
—
11.44
Div yield (avg)%
9.25
8.53
8.80
5.96
5.63
4.80
4.60
3.00
0.40
2.58
5.14
3.00
5.21
78
6.15
Payout ratio%
5.03
4.73
4.05
5.35
3.97
6.67
5.84
7.56
6.39
3.41
12.98
6.39
5.19
6
125.0
Shares (diluted)M
102.3
89.66
84.65
73.42
72.73
62.93
54.38
49.62
48.21
43.24
124.6
(9.88%)
(9.53%)
20
27.45
Buyback yield%
23.15
24.82
24.48
22.28
22.62
21.37
21.28
21.23
22.35
19.69
5.61
21.28
22.31
47
0.720
D/E ratiox
0.781
0.840
0.942
1.050
1.132
1.166
1.148
1.228
1.182
1.173
0.643
1.173
1.140
14
0.805
Enterprise value$M
1.119
1.286
1.414
1.509
1.476
1.370
1.468
1.370
1.309
1.410
1.396
(0.90%)
2.06%
49
0.408
LT debt$M
1.664
1.776
1.938
2.059
1.953
1.741
1.536
1.469
1.313
1.357
0.160
(7.02%)
(1.47%)
7
Revenue
$1.748M
6.36%
1.00×
Cost of revenue
$0.978M
6.50%
1.01×
Operating expenses
$0.190M
5.27%
0.90×
Goodwill & intangibles
19.62%