0.178
Revenue$M
0.322
0.337
0.355
0.379
0.396
0.411
0.428
0.461
0.479
0.511
0.182
5.24%
5.19%
31
14.26
Revenue growth%
32.39
30.25
31.31
31.26
28.84
31.24
32.98
33.00
32.84
30.30
2.66
32.84
31.29
52
15.16
Gross margin%
14.37
14.60
17.53
17.10
19.51
18.12
20.06
20.01
22.00
22.43
10.98
20.06
18.82
56
22.21
Operating margin%
22.34
20.35
23.30
23.23
21.31
23.55
26.49
24.90
22.97
22.18
5.67
23.55
23.10
6
28.89
Net margin%
21.33
22.87
21.79
19.65
20.05
17.42
19.14
20.97
19.22
17.29
14.17
19.14
19.85
49
26.82
P/E ratio (avg)x
20.32
20.31
18.64
17.94
16.53
17.35
16.39
14.86
13.42
13.51
27.19
14.86
16.94
59
12.59
EV/EBITx
46.84
48.21
51.50
50.26
51.60
58.88
64.44
69.75
75.00
78.32
26.38
69.75
55.24
56
24.12
FCF yield (avg)%
8.22
9.57
8.77
8.90
6.49
8.32
9.12
8.69
9.26
8.01
2.83
8.69
8.73
39
28.32
FCF margin%
15.30
16.74
18.37
19.35
21.89
22.74
25.69
26.90
24.39
25.94
15.28
25.69
22.31
68
0.561
FCF / Net incomex
1.053
1.031
1.106
1.184
1.292
1.239
1.175
1.041
0.979
0.943
0.471
1.041
1.079
65
2.16
ROIC%
27.64
30.61
32.78
31.08
29.76
29.61
27.61
25.98
28.04
25.49
18.25
27.61
28.82
33
8.84
Return on equity%
2.97
4.77
6.72
5.79
6.21
9.00
10.25
8.63
5.90
5.31
21.37
8.63
6.06
68
28.29
Return on assets%
6.38
5.10
6.08
8.27
7.09
9.83
11.55
13.67
12.24
13.22
29.97
12.24
9.05
92
0.75
EPS$
0.57
0.63
0.68
0.76
0.81
0.90
0.84
0.89
0.83
0.94
0.78
3.19%
4.95%
—
29.83
EPS growth%
29.64
27.82
29.78
28.51
27.46
29.66
27.76
29.83
32.58
33.50
10.65
29.83
29.65
31
0.67
Bookvalue per sh$
0.92
0.87
0.94
1.00
1.18
1.16
1.29
1.35
1.54
1.70
0.40
7.64%
6.31%
—
0.34
FCF per share$
0.96
0.95
1.02
1.05
1.08
0.96
0.82
0.81
0.80
0.78
1.05
(6.34%)
(2.93%)
—
0.19
Dividend per sh$
0.51
0.45
0.42
0.41
0.41
0.42
0.38
0.39
0.36
0.34
1.11
(3.60%)
(4.72%)
—
9.58
Div yield (avg)%
6.20
8.98
9.10
7.62
5.79
5.32
5.77
4.94
2.54
1.20
15.71
4.94
5.78
33
27.59
Payout ratio%
8.53
11.15
13.37
16.18
13.92
11.71
10.31
10.99
9.99
7.11
26.24
10.31
11.07
64
0.369
Shares (diluted)M
0.390
0.393
0.434
0.503
0.591
0.679
0.774
0.738
0.837
0.801
0.367
6.26%
8.42%
76
29.31
Buyback yield%
12.12
14.60
12.60
12.02
11.27
9.22
8.21
8.16
9.85
10.63
4.72
9.22
10.95
41
0.650
D/E ratiox
2.543
2.915
3.519
4.229
4.491
4.603
4.885
5.719
6.283
6.663
1.071
5.719
4.547
68
0.543
Enterprise value$M
0.427
0.427
0.412
0.358
0.324
0.344
0.311
0.298
0.292
0.320
0.314
(0.23%)
(4.08%)
70
0.243
LT debt$M
0.214
0.202
0.205
0.216
0.221
0.235
0.217
0.197
0.212
0.234
0.590
1.10%
0.28%
93
Revenue
$0.511M
5.19%
1.00×
Cost of revenue
$0.285M
5.10%
0.99×
Operating expenses
$0.092M
4.87%
0.97×
Goodwill & intangibles
17.18%
Cash and investments
16.41%
Spread over hurdle
11.07%