0.359
Revenue$M
2.810
2.929
3.150
3.256
3.390
3.503
3.745
3.962
4.165
4.416
0.383
5.43%
4.96%
60
8.31
Revenue growth%
25.23
23.77
22.89
25.70
26.18
28.37
27.91
30.25
29.42
32.40
4.98
29.42
27.04
80
8.57
Gross margin%
12.06
11.95
14.56
15.72
16.36
17.94
17.86
18.06
19.00
20.84
13.05
18.06
17.11
22
13.50
Operating margin%
23.04
23.63
22.33
19.53
17.83
15.05
17.56
18.86
18.58
20.03
17.54
18.58
19.20
6
9.70
Net margin%
20.28
19.12
18.87
18.61
19.62
22.10
20.32
17.72
20.57
17.99
19.81
20.32
19.37
62
18.92
P/E ratio (avg)x
40.77
39.41
41.47
48.75
57.71
64.09
67.65
72.17
78.66
90.12
16.31
72.17
60.90
31
21.57
EV/EBITx
33.54
36.85
41.99
42.91
45.43
44.82
51.58
52.82
60.41
55.77
36.53
52.82
45.13
16
7.26
FCF yield (avg)%
20.91
22.03
22.60
20.73
21.62
20.21
18.47
21.12
21.93
23.17
16.43
21.12
21.37
54
18.88
FCF margin%
23.53
25.80
23.07
23.39
21.30
18.52
20.13
19.72
21.33
23.26
19.97
20.13
22.20
59
1.559
FCF / Net incomex
1.087
1.180
1.074
0.964
0.948
0.993
0.883
0.820
0.778
0.784
1.720
0.820
0.956
9
3.00
ROIC%
19.26
19.64
20.47
18.40
19.07
18.99
17.14
16.39
14.65
16.03
26.19
16.39
18.70
63
28.16
Return on equity%
7.43
9.87
9.97
11.51
10.40
12.28
9.95
9.18
7.41
8.21
10.36
9.18
9.91
93
10.05
Return on assets%
6.16
6.12
3.56
0.91
2.11
0.40
3.00
5.19
7.95
7.89
29.58
5.19
4.37
37
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.53%)
0.23%
—
3.19
EPS growth%
24.75
23.23
20.93
22.66
25.37
23.71
25.16
26.34
27.44
24.62
14.71
25.16
24.69
24
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
1.04%
(3.15%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
(0.72%)
(1.60%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.03
0.03
0.01
14.26%
12.39%
—
20.81
Div yield (avg)%
20.03
17.62
15.73
18.01
19.64
18.71
16.87
17.60
20.17
20.64
10.28
18.71
18.36
60
13.26
Payout ratio%
0.40
0.40
1.16
1.31
1.79
0.40
0.40
0.40
0.40
0.62
14.20
0.40
0.40
72
140.9
Shares (diluted)M
143.0
143.0
154.4
141.4
138.2
131.3
132.4
142.1
155.9
164.2
146.6
3.51%
1.67%
41
22.97
Buyback yield%
20.70
19.60
21.72
19.69
21.09
20.30
22.84
22.49
21.50
21.75
24.23
21.75
21.30
42
0.411
D/E ratiox
0.613
0.615
0.529
0.512
0.447
0.444
0.421
0.395
0.430
0.445
1.390
0.430
0.446
18
2.792
Enterprise value$M
2.807
2.816
3.163
3.393
3.775
4.345
4.773
5.772
5.689
6.859
0.882
12.68%
10.97%
87
2.798
LT debt$M
3.799
4.187
3.899
3.509
3.293
3.465
3.494
3.567
3.256
3.580
2.976
1.68%
(1.25%)
8
Revenue
$4.416M
4.96%
1.00×
Cost of revenue
$3.092M
4.96%
1.00×
Operating expenses
$0.986M
5.01%
1.00×
Spread over hurdle
(1.94%)