8.906
Revenue$M
7.145
7.358
7.304
7.203
7.157
7.140
7.088
7.031
7.077
7.144
9.705
(0.03%)
0.26%
13
15.30
Revenue growth%
27.18
24.34
24.04
23.85
22.78
20.19
21.27
21.67
20.40
22.81
13.93
21.27
22.79
75
17.84
Gross margin%
26.86
24.92
24.39
21.98
23.86
26.32
23.70
22.14
24.15
24.71
7.87
24.15
24.27
91
5.32
Operating margin%
18.08
18.51
19.70
22.40
20.24
20.31
18.32
20.79
19.04
18.33
12.19
19.04
19.37
22
20.43
Net margin%
4.26
3.98
4.79
5.14
4.33
5.52
8.22
6.79
5.10
5.71
19.47
5.71
5.12
19
27.80
P/E ratio (avg)x
16.61
15.23
14.63
12.95
11.81
11.78
12.23
12.24
13.24
14.06
19.32
12.24
13.10
33
15.28
EV/EBITx
19.03
19.67
20.10
20.14
18.80
19.49
20.76
20.12
19.81
19.49
32.55
19.81
19.74
8
13.13
FCF yield (avg)%
22.27
21.64
19.63
21.63
18.87
17.81
17.26
16.06
16.82
19.74
17.03
17.26
19.25
27
19.47
FCF margin%
12.69
9.76
8.06
5.29
4.37
4.86
7.52
5.81
8.38
7.77
8.69
7.52
7.64
19
0.276
FCF / Net incomex
1.331
1.591
1.631
1.959
2.273
2.564
2.899
3.142
3.703
4.348
1.543
3.142
2.419
49
14.36
ROIC%
0.40
0.40
1.95
0.85
0.42
1.68
0.40
2.20
3.30
0.96
16.43
1.68
0.91
43
15.53
Return on equity%
2.65
4.95
3.33
5.10
5.52
8.42
6.03
8.17
7.78
7.45
27.14
7.78
5.77
48
20.85
Return on assets%
24.48
27.12
25.89
25.00
22.29
19.60
20.81
20.17
22.06
20.72
2.79
20.72
22.18
81
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
5.42%
1.86%
—
20.78
EPS growth%
31.68
33.14
30.30
29.57
29.14
27.12
26.78
27.76
28.15
25.86
19.52
27.12
28.64
88
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
(6.66%)
(2.34%)
—
0.01
FCF per share$
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.02
5.02%
6.75%
—
0.02
Dividend per sh$
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
5.26%
5.34%
—
9.93
Div yield (avg)%
35.07
38.06
36.33
34.54
32.38
29.69
29.21
30.99
32.86
30.66
13.64
30.66
32.62
66
4.53
Payout ratio%
16.07
17.51
16.42
15.61
14.29
15.44
15.33
16.71
19.40
18.21
3.42
16.71
16.25
84
170.5
Shares (diluted)M
207.3
195.3
218.8
207.6
195.2
191.7
204.6
213.1
206.0
231.6
173.3
3.47%
0.72%
79
18.22
Buyback yield%
19.10
16.23
16.94
16.60
14.96
15.01
12.93
15.63
17.31
16.09
20.88
15.63
16.16
38
1.350
D/E ratiox
1.432
1.503
1.610
1.604
1.767
1.836
1.950
1.944
2.139
2.243
0.188
1.950
1.802
38
2.343
Enterprise value$M
10.17
11.45
12.33
12.92
13.60
13.09
13.49
13.64
15.10
15.27
3.465
2.34%
5.29%
38
1.687
LT debt$M
8.889
9.735
9.833
11.37
10.62
11.84
13.57
13.19
14.33
13.90
6.106
5.54%
5.14%
64
Revenue
$7.144M
0.26%
1.00×
Cost of revenue
$5.001M
0.26%
1.00×
Operating expenses
$1.533M
0.37%
1.01×
Goodwill & intangibles
16.86%
Spread over hurdle
(4.93%)