0.595
Revenue$M
5.521
5.637
5.817
5.877
5.984
5.996
6.125
6.128
6.286
6.209
0.642
0.74%
1.16%
85
23.18
Revenue growth%
28.23
26.91
26.53
25.21
26.58
25.33
24.73
22.02
23.03
23.83
23.49
23.83
25.27
58
3.79
Gross margin%
17.09
15.66
18.29
15.94
18.59
19.21
19.36
18.72
19.19
21.17
18.30
19.21
18.66
69
12.36
Operating margin%
20.32
21.07
21.72
19.79
22.74
25.44
22.69
22.34
21.59
23.45
8.02
22.69
22.03
58
14.57
Net margin%
20.82
18.31
17.56
15.68
16.83
13.96
14.03
13.30
13.84
15.28
11.45
13.96
15.48
88
20.35
P/E ratio (avg)x
9.967
9.836
9.227
10.14
9.884
10.06
9.151
8.735
9.762
10.90
22.59
9.762
9.860
21
26.01
EV/EBITx
17.73
19.96
20.08
21.50
20.36
20.29
20.85
20.36
19.77
20.99
17.59
20.36
20.33
82
6.49
FCF yield (avg)%
15.65
14.06
14.71
14.94
15.07
12.99
13.94
15.85
15.22
13.45
23.16
13.94
14.82
23
13.82
FCF margin%
21.33
23.49
23.74
24.61
24.04
22.15
21.51
24.50
21.70
20.25
18.34
21.70
22.82
18
0.561
FCF / Net incomex
2.318
2.804
3.141
3.699
4.440
4.723
5.226
5.378
5.670
6.254
1.071
5.378
4.581
55
16.06
ROIC%
18.75
17.50
20.41
23.15
25.34
26.57
27.35
29.39
30.86
32.65
10.29
29.39
25.96
70
21.63
Return on equity%
1.77
0.40
0.47
2.75
2.76
1.88
2.73
0.57
0.71
0.40
16.35
0.71
1.24
10
9.58
Return on assets%
5.20
4.40
4.23
5.71
3.11
3.46
4.20
4.10
2.32
1.94
25.17
3.46
4.15
36
—
EPS$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
—
12.01%
14.02%
—
11.28
EPS growth%
26.65
24.83
27.14
25.72
24.84
23.57
23.56
21.04
22.30
25.05
26.72
23.56
24.83
51
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
0.01
(3.25%)
(1.31%)
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
(6.30%)
(6.38%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.13%
3.14%
—
15.63
Div yield (avg)%
21.06
18.76
18.81
20.61
23.13
22.46
25.28
25.95
27.63
30.53
5.77
25.95
22.80
28
19.02
Payout ratio%
18.58
18.31
18.05
17.73
17.88
16.37
14.42
13.56
14.62
13.85
8.14
14.42
17.05
66
296.0
Shares (diluted)M
291.0
294.0
274.0
279.9
289.7
279.4
311.2
343.2
371.3
346.2
286.8
3.63%
3.07%
94
11.15
Buyback yield%
30.96
32.20
34.95
34.59
32.59
31.39
29.05
29.31
27.14
24.60
22.48
29.05
31.18
49
1.398
D/E ratiox
0.690
0.629
0.579
0.610
0.563
0.528
0.588
0.613
0.637
0.601
0.722
0.601
0.606
23
3.122
Enterprise value$M
3.604
3.389
3.599
3.234
3.238
2.950
2.923
2.650
2.463
2.496
1.173
(5.07%)
(4.62%)
19
5.681
LT debt$M
0.911
1.054
1.140
1.178
1.243
1.232
1.444
1.585
1.650
1.882
1.451
8.65%
8.27%
26
Revenue
$6.209M
1.16%
1.00×
Cost of revenue
$3.821M
1.05%
0.99×
Operating expenses
$1.496M
1.40%
1.02×
Goodwill & intangibles
15.40%
Spread over hurdle
(8.17%)