0.051
Revenue$M
0.064
0.068
0.072
0.074
0.076
0.079
0.083
0.087
0.092
0.094
0.052
4.37%
4.70%
26
27.61
Revenue growth%
21.40
21.21
21.58
19.45
20.80
18.35
19.75
21.94
23.39
23.96
16.26
21.94
21.30
90
3.26
Gross margin%
13.14
14.05
16.65
16.87
17.24
19.22
18.54
18.61
18.04
20.29
8.81
18.61
17.64
29
28.56
Operating margin%
9.51
11.83
13.85
12.69
15.41
14.79
14.41
11.86
9.36
12.27
11.83
12.27
12.48
10
16.46
Net margin%
10.52
9.70
6.81
8.50
8.92
11.06
9.17
7.63
8.75
7.35
23.28
8.75
8.84
42
19.84
P/E ratio (avg)x
60.87
60.58
61.22
68.02
67.94
80.87
87.78
97.32
110.8
126.5
29.08
97.32
74.45
27
9.385
EV/EBITx
32.81
33.33
38.92
42.06
46.31
49.94
50.92
55.54
57.61
65.64
27.78
55.54
48.13
11
18.64
FCF yield (avg)%
3.66
3.67
5.29
5.31
4.86
6.29
3.73
5.00
6.77
7.67
29.43
6.29
5.15
32
15.62
FCF margin%
30.95
28.25
25.36
27.52
30.06
30.89
28.14
31.13
32.55
34.79
20.90
31.13
30.47
25
1.148
FCF / Net incomex
0.742
0.741
0.688
0.751
0.739
0.781
0.868
0.830
0.905
0.958
0.525
0.868
0.766
51
12.04
ROIC%
13.10
10.51
12.35
12.70
13.61
12.89
10.57
8.88
11.46
12.68
23.48
11.46
12.51
78
23.02
Return on equity%
27.47
30.19
28.57
30.01
30.68
32.90
33.09
35.07
35.01
33.43
8.41
33.43
31.79
42
25.36
Return on assets%
17.34
18.84
20.04
22.52
22.39
23.82
26.47
27.05
26.97
25.42
11.42
26.47
23.17
36
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
9.08%
8.80%
—
7.72
EPS growth%
0.40
0.40
0.40
3.11
4.09
4.97
5.37
5.14
5.63
3.96
27.69
5.14
4.02
40
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.01
14.09%
12.17%
—
0.02
FCF per share$
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.01
4.47%
6.00%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.97%
1.82%
—
10.31
Div yield (avg)%
30.69
31.44
30.55
32.27
31.18
33.59
31.06
32.22
33.83
31.75
20.09
32.22
31.59
26
9.31
Payout ratio%
15.64
16.74
17.31
19.32
19.86
21.99
19.78
19.00
19.02
21.00
23.27
19.78
19.17
47
4.086
Shares (diluted)M
4.147
4.317
4.695
4.909
4.971
5.877
6.250
6.798
7.322
8.263
4.053
10.70%
7.18%
73
3.24
Buyback yield%
31.78
33.72
31.93
29.46
29.31
28.38
27.25
30.18
30.63
29.44
17.48
29.44
29.82
80
0.874
D/E ratiox
1.594
1.819
1.718
1.929
1.983
2.207
2.512
2.553
2.607
2.742
0.997
2.553
2.095
74
0.061
Enterprise value$M
0.147
0.143
0.143
0.163
0.155
0.160
0.187
0.188
0.182
0.188
—
3.94%
3.44%
82
0.079
LT debt$M
0.032
0.032
0.033
0.036
0.037
0.039
0.044
0.042
0.040
0.037
—
0.05%
1.19%
23
Revenue
$0.094M
4.70%
1.00×
Cost of revenue
$0.059M
4.65%
0.99×
Operating expenses
$0.011M
5.26%
1.05×
Goodwill & intangibles
17.84%
Spread over hurdle
24.82%