1.631
Revenue$M
1.589
1.601
1.647
1.701
1.717
1.775
1.798
1.809
1.832
1.918
1.737
2.24%
2.05%
12
15.48
Revenue growth%
11.12
13.99
11.72
11.00
10.22
12.45
11.99
14.07
15.02
16.94
27.38
14.07
12.22
57
26.12
Gross margin%
8.57
11.11
13.08
10.22
9.92
7.85
8.45
5.79
6.92
4.91
5.36
6.92
8.51
28
8.73
Operating margin%
24.71
24.43
24.85
21.89
19.29
18.38
19.78
19.51
19.38
17.26
19.02
19.38
19.64
86
22.97
Net margin%
3.65
1.43
0.40
1.28
0.56
0.63
0.40
2.82
5.75
8.26
18.72
2.82
1.36
53
19.61
P/E ratio (avg)x
37.63
44.75
48.24
49.85
57.91
69.02
70.57
81.18
85.54
91.61
27.43
81.18
63.46
16
8.719
EV/EBITx
22.17
21.53
19.90
19.75
18.52
20.05
18.73
19.93
18.51
17.66
28.96
18.73
19.83
72
18.56
FCF yield (avg)%
29.63
28.92
29.84
27.60
25.44
24.61
22.87
19.97
19.35
21.75
29.85
21.75
25.03
59
17.88
FCF margin%
19.90
20.06
22.98
22.29
23.55
22.70
19.81
22.66
24.54
25.16
6.90
22.70
22.68
38
0.693
FCF / Net incomex
2.354
2.444
2.548
2.756
3.171
3.309
3.260
3.226
3.916
4.062
0.368
3.309
3.199
23
16.11
ROIC%
22.29
21.56
22.20
24.13
24.17
22.07
23.92
24.19
26.77
26.56
2.40
24.19
24.03
83
4.28
Return on equity%
13.72
13.07
11.49
12.73
13.22
12.84
14.09
11.11
11.12
9.93
2.95
11.12
12.79
13
29.78
Return on assets%
0.73
2.00
3.35
3.38
1.82
1.34
1.56
0.40
0.40
0.40
3.60
0.40
1.45
48
0.01
EPS$
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
8.79%
10.09%
—
5.59
EPS growth%
13.46
15.46
16.88
14.19
14.72
15.94
13.68
16.56
15.60
17.96
18.99
15.94
15.53
71
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.42%)
(3.68%)
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.29%
5.63%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
5.15%
7.67%
—
7.60
Div yield (avg)%
13.81
14.30
14.56
13.06
12.17
12.96
14.00
15.32
15.99
14.91
16.05
14.91
14.15
47
5.00
Payout ratio%
31.52
33.59
32.18
29.36
27.47
28.11
25.63
22.64
25.31
27.78
25.76
25.63
27.94
78
83.43
Shares (diluted)M
111.0
119.5
120.0
144.4
157.7
155.0
178.0
200.6
219.9
232.7
85.95
8.09%
8.92%
39
18.60
Buyback yield%
7.52
5.57
6.39
5.09
7.98
6.67
6.39
7.89
4.94
5.38
6.59
6.39
6.39
34
0.174
D/E ratiox
1.221
1.110
1.045
1.064
1.184
1.096
1.103
1.055
1.075
1.150
1.552
1.096
1.099
65
1.076
Enterprise value$M
1.901
2.011
2.252
2.641
3.042
3.591
3.955
4.715
4.628
4.904
1.383
10.02%
10.07%
50
0.196
LT debt$M
0.242
0.245
0.219
0.216
0.189
0.192
0.207
0.224
0.221
0.220
1.858
3.08%
(0.59%)
54
Revenue
$1.918M
2.05%
1.00×
Cost of revenue
$0.869M
1.51%
0.95×
Operating expenses
$0.493M
2.61%
1.06×