0.536
Revenue$M
2.141
2.272
2.396
2.571
2.688
2.825
3.072
3.247
3.448
3.688
0.577
6.53%
6.37%
76
5.85
Revenue growth%
11.10
13.26
12.51
11.78
11.07
13.16
14.20
12.41
12.36
9.97
18.94
12.41
12.38
56
15.03
Gross margin%
0.83
1.10
4.02
1.90
0.97
3.54
1.85
3.44
2.08
1.15
28.70
2.08
1.88
35
18.44
Operating margin%
14.54
16.69
14.65
14.02
12.35
15.32
17.67
16.37
14.82
16.61
11.76
16.37
15.07
25
21.96
Net margin%
27.59
27.53
29.46
26.81
26.25
27.73
28.29
29.54
28.39
26.49
18.14
28.29
27.66
55
30.15
P/E ratio (avg)x
8.911
8.239
8.311
8.882
8.535
7.802
8.684
8.229
7.894
7.144
34.22
7.894
8.275
65
37.05
EV/EBITx
16.59
14.91
12.98
13.31
13.38
11.63
11.57
10.99
10.40
10.97
24.52
10.99
12.30
9
28.21
FCF yield (avg)%
27.19
28.29
27.87
28.08
30.98
29.05
26.44
29.21
30.54
32.30
14.84
29.21
28.67
21
26.14
FCF margin%
12.69
11.27
13.77
16.15
17.56
19.53
16.73
13.82
10.90
9.50
4.39
13.82
13.79
20
1.766
FCF / Net incomex
1.679
1.632
1.551
1.597
1.760
1.601
1.581
1.536
1.401
1.459
0.636
1.536
1.589
66
13.26
ROIC%
7.67
5.78
5.90
8.20
7.20
6.64
4.95
5.62
3.46
1.86
26.83
4.95
5.84
18
29.66
Return on equity%
7.06
9.54
9.70
11.53
11.25
12.60
14.95
17.39
19.31
22.27
23.90
17.39
12.06
24
13.16
Return on assets%
30.68
29.42
27.42
27.91
26.51
24.67
25.08
22.51
23.92
24.40
23.32
24.40
25.80
94
—
EPS$
—
—
—
—
—
—
—
—
—
—
0.01
(0.87%)
(1.98%)
—
12.67
EPS growth%
24.10
26.41
27.61
25.69
27.23
27.67
25.19
26.29
28.84
28.75
8.67
27.67
26.82
82
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
4.92%
5.18%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
(4.46%)
(6.29%)
—
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
—
8.62%
6.07%
—
22.32
Div yield (avg)%
8.82
9.80
10.02
10.74
11.11
8.62
10.25
11.54
12.58
14.64
16.91
11.54
10.50
83
25.86
Payout ratio%
8.15
9.87
12.15
11.55
13.44
11.37
14.04
11.27
10.92
13.84
8.10
11.37
11.46
86
430.4
Shares (diluted)M
364.5
349.7
306.0
271.5
236.0
203.1
208.4
193.9
180.8
181.5
442.2
(5.12%)
(7.05%)
44
16.48
Buyback yield%
18.55
19.64
20.90
23.85
23.36
20.82
22.33
23.03
25.88
27.23
8.89
23.03
22.68
79
0.912
D/E ratiox
1.185
1.275
1.359
1.380
1.443
1.488
1.463
1.577
1.656
1.606
1.796
1.577
1.453
19
3.972
Enterprise value$M
4.273
3.770
4.151
4.174
4.626
4.512
4.562
4.285
4.279
4.745
4.069
0.51%
0.62%
10
2.507
LT debt$M
1.569
1.601
1.575
1.802
1.994
2.416
2.759
2.895
3.458
3.953
2.790
14.67%
11.54%
8
Revenue
$3.688M
6.37%
1.00×
Cost of revenue
$2.581M
6.37%
1.00×
Operating expenses
$0.550M
6.25%
0.99×
Goodwill & intangibles
17.70%
Spread over hurdle
(4.61%)