0.051
Revenue$M
0.072
0.074
0.075
0.078
0.078
0.081
0.085
0.088
0.090
0.093
0.057
3.47%
2.95%
55
28.83
Revenue growth%
16.49
19.48
17.54
15.54
17.71
18.15
16.44
16.98
19.04
16.05
20.41
16.98
17.26
92
20.72
Gross margin%
9.57
11.04
13.20
13.53
16.29
16.09
14.00
15.34
16.99
16.49
23.19
16.09
14.67
89
16.84
Operating margin%
26.31
24.75
24.03
26.48
26.81
26.35
28.76
31.56
32.74
30.40
23.89
30.40
26.65
68
27.86
Net margin%
7.60
6.84
9.57
10.54
8.94
10.60
9.87
12.24
11.81
8.88
20.77
10.60
9.72
87
21.91
P/E ratio (avg)x
16.13
15.65
15.93
18.01
17.44
20.16
21.18
22.07
23.91
27.34
36.38
22.07
19.08
5
25.91
EV/EBITx
38.89
36.93
40.66
41.42
37.96
36.16
39.11
36.33
36.52
37.05
18.73
36.52
37.51
83
23.41
FCF yield (avg)%
15.62
15.32
14.80
12.27
13.88
15.82
14.91
13.25
14.66
12.76
24.42
14.66
14.73
58
5.08
FCF margin%
13.84
13.97
10.99
10.83
12.08
10.83
11.54
8.92
7.65
9.03
6.24
9.03
10.91
27
0.503
FCF / Net incomex
1.804
2.076
2.221
2.582
2.847
3.212
3.625
4.106
4.075
4.728
0.745
4.075
3.030
86
8.66
ROIC%
11.17
9.45
9.17
7.72
10.52
9.31
7.59
8.46
11.05
10.34
2.49
9.31
9.38
9
7.78
Return on equity%
21.74
20.84
23.51
22.14
24.85
26.11
26.88
25.64
25.77
23.28
5.73
25.77
24.18
31
15.57
Return on assets%
13.96
16.11
18.06
20.79
22.24
24.16
21.39
23.95
25.98
23.71
11.99
23.95
21.81
67
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.88%
0.06%
—
28.68
EPS growth%
9.16
11.81
12.89
10.85
11.68
12.17
14.15
12.18
14.01
11.22
2.33
12.18
11.99
12
0.01
Bookvalue per sh$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
—
8.94%
8.40%
—
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
7.23%
5.94%
—
—
Dividend per sh$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
8.05%
7.44%
—
2.30
Div yield (avg)%
12.33
13.89
16.05
16.05
18.52
16.90
18.63
17.04
19.19
17.24
18.86
17.24
16.97
84
21.56
Payout ratio%
11.38
10.70
13.46
14.81
12.81
10.89
12.16
11.01
12.40
14.47
19.19
12.16
12.28
9
4.853
Shares (diluted)M
8.405
8.326
8.942
10.27
11.22
11.86
13.38
15.37
15.09
17.34
5.089
9.09%
8.80%
18
9.50
Buyback yield%
1.49
1.75
3.36
1.35
3.93
5.47
2.72
4.02
3.90
4.11
23.53
4.02
3.63
29
1.460
D/E ratiox
2.470
2.663
3.102
3.686
3.870
4.046
4.272
4.346
5.282
6.079
0.733
4.346
3.958
13
0.033
Enterprise value$M
0.082
0.087
0.099
0.101
0.093
0.106
0.117
0.110
0.109
0.112
0.026
3.78%
2.28%
72
0.011
LT debt$M
0.026
0.029
0.030
0.035
0.032
0.035
0.034
0.038
0.041
0.045
0.051
6.90%
5.97%
68
Revenue
$0.093M
2.95%
1.00×
Cost of revenue
$0.059M
2.99%
1.00×
Operating expenses
$0.011M
3.00%
1.00×
Goodwill & intangibles
18.71%
Cash and investments
14.40%