5.907
Revenue$M
6.316
6.592
6.852
7.204
7.318
7.367
7.513
7.617
7.853
7.946
6.339
1.66%
2.73%
68
2.97
Revenue growth%
26.62
24.75
22.95
20.84
20.75
21.71
21.45
23.14
22.79
23.47
3.27
22.79
22.87
89
4.35
Gross margin%
22.43
25.33
22.78
25.49
23.63
21.22
19.82
21.24
24.03
24.07
25.00
21.24
23.20
57
12.42
Operating margin%
32.49
32.53
29.95
32.19
30.74
33.64
31.49
33.75
36.22
34.69
21.21
33.75
32.51
60
9.16
Net margin%
13.86
13.61
11.56
10.64
13.14
14.60
12.15
13.95
12.01
11.63
23.94
12.15
12.65
29
37.06
P/E ratio (avg)x
16.87
14.71
13.93
13.80
12.01
12.75
13.36
13.07
12.74
13.57
24.93
13.07
13.46
28
33.30
EV/EBITx
14.63
14.79
16.28
16.70
16.95
18.65
19.98
21.20
21.06
22.05
9.104
21.06
17.80
50
21.85
FCF yield (avg)%
10.24
10.22
9.32
10.79
12.78
13.11
12.29
11.48
13.08
14.91
10.63
13.08
11.89
60
14.03
FCF margin%
19.02
18.53
16.34
17.87
20.15
19.09
20.57
22.01
20.03
21.90
8.87
20.57
19.56
22
0.111
FCF / Net incomex
1.586
1.494
1.569
1.456
1.344
1.266
1.363
1.502
1.547
1.742
1.682
1.502
1.498
23
15.54
ROIC%
10.74
11.66
13.20
16.14
13.47
11.02
12.69
11.92
14.75
16.02
20.84
12.69
12.95
8
15.38
Return on equity%
9.96
8.95
8.51
9.64
10.37
10.95
8.72
7.73
6.23
4.84
29.02
7.73
8.84
36
22.30
Return on assets%
10.38
12.10
13.98
16.53
17.48
17.36
18.91
20.09
18.33
20.42
19.59
18.91
17.42
9
0.02
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.93%
(3.94%)
—
20.05
EPS growth%
30.52
30.93
29.48
30.75
31.33
33.61
36.51
39.08
37.59
37.68
8.11
37.59
32.47
85
0.03
Bookvalue per sh$
0.05
0.06
0.06
0.06
0.07
0.08
0.09
0.08
0.09
0.09
0.01
4.86%
7.57%
—
0.02
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
6.59%
2.18%
—
0.06
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(0.83%)
(0.88%)
—
7.96
Div yield (avg)%
13.61
10.75
9.86
8.67
10.59
10.33
7.83
7.63
8.55
8.45
8.08
8.45
9.27
10
25.43
Payout ratio%
2.97
1.73
0.40
0.44
1.19
1.87
2.46
0.82
0.40
0.40
13.67
0.82
1.01
83
102.0
Shares (diluted)M
148.9
175.9
175.3
199.1
207.7
206.5
222.3
230.2
228.0
229.8
101.8
2.04%
5.99%
73
24.44
Buyback yield%
8.90
11.17
9.11
7.59
7.24
7.03
7.60
7.27
8.10
6.85
8.47
7.27
7.60
49
1.304
D/E ratiox
0.893
0.916
0.878
0.961
0.950
1.017
1.122
1.063
1.096
1.241
0.843
1.096
0.989
10
3.349
Enterprise value$M
3.898
4.098
4.217
4.660
4.939
5.542
6.021
7.069
7.086
7.160
3.127
7.71%
6.54%
59
3.970
LT debt$M
0.885
0.995
1.047
1.101
1.323
1.490
1.464
1.642
1.895
1.836
1.201
6.76%
7.45%
46
Revenue
$7.946M
2.73%
1.00×
Cost of revenue
$4.018M
2.83%
1.01×
Operating expenses
$1.528M
2.68%
0.99×
Spread over hurdle
13.05%