1.576
Revenue$M
9.574
10.19
10.68
11.10
11.50
12.19
12.82
13.43
13.97
14.73
1.701
5.08%
5.09%
49
25.82
Revenue growth%
20.96
19.41
19.07
16.79
19.29
20.74
20.84
17.88
15.98
14.93
16.20
17.88
19.18
57
17.50
Gross margin%
14.58
14.97
15.23
12.28
10.89
9.86
12.36
10.06
11.46
9.18
11.09
10.06
11.87
72
28.04
Operating margin%
20.23
19.15
19.85
22.50
20.43
20.45
21.30
20.76
23.72
25.63
11.56
21.30
20.60
41
22.68
Net margin%
17.62
14.82
13.37
11.30
8.75
8.64
11.18
10.11
12.69
15.38
4.80
11.18
12.00
7
27.00
P/E ratio (avg)x
33.74
33.70
35.65
40.18
39.11
41.94
41.73
41.23
44.10
45.87
32.88
41.94
40.70
42
11.29
EV/EBITx
21.99
22.64
25.43
28.31
29.26
29.09
32.73
36.49
39.52
45.20
29.38
36.49
29.18
60
18.30
FCF yield (avg)%
26.91
25.73
22.85
24.27
26.87
29.63
26.84
26.45
24.98
23.92
23.69
26.45
26.09
51
22.05
FCF margin%
25.49
22.79
21.04
18.90
17.47
18.64
21.26
23.76
23.07
22.88
18.46
22.88
22.02
50
1.219
FCF / Net incomex
1.087
1.175
1.292
1.370
1.466
1.713
1.958
2.069
2.389
2.820
0.618
2.069
1.589
59
13.69
ROIC%
23.47
24.02
21.95
22.76
21.12
20.42
17.84
18.37
15.64
13.05
14.84
17.84
20.77
55
2.78
Return on equity%
16.62
18.07
18.16
19.90
22.77
21.97
21.40
23.19
21.38
20.45
27.69
21.40
20.92
56
12.70
Return on assets%
29.81
29.29
31.10
28.10
29.28
31.07
32.87
32.68
32.53
34.75
22.72
32.68
31.08
26
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(1.77%)
(0.54%)
—
12.22
EPS growth%
20.26
20.07
18.06
15.57
15.60
14.79
12.39
14.52
13.95
16.83
17.80
14.52
15.59
30
0.01
Bookvalue per sh$
0.02
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.01
5.98%
6.57%
—
0.01
FCF per share$
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
—
6.87%
5.62%
—
0.01
Dividend per sh$
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.02
12.19%
10.39%
—
5.14
Div yield (avg)%
16.65
14.06
11.42
10.97
11.72
8.94
9.02
9.03
6.64
6.45
11.42
8.94
10.00
34
9.28
Payout ratio%
19.91
18.49
17.88
20.45
20.15
18.41
20.87
17.90
19.72
20.85
18.61
19.72
19.81
10
326.2
Shares (diluted)M
444.6
440.9
469.6
521.6
593.7
580.0
675.9
738.9
695.8
743.7
329.4
4.61%
6.77%
55
23.35
Buyback yield%
4.26
6.11
8.24
8.95
7.98
8.19
7.67
4.97
5.40
4.52
26.91
5.40
6.89
44
1.116
D/E ratiox
2.422
2.790
2.925
3.304
3.141
3.095
3.311
3.305
3.238
3.461
1.717
3.305
3.189
70
6.533
Enterprise value$M
12.52
12.41
11.56
10.85
11.22
11.89
11.06
10.21
8.859
9.035
1.064
(4.24%)
(2.67%)
84
12.38
LT debt$M
6.755
7.129
6.678
6.642
5.990
5.613
5.463
5.702
5.453
5.523
6.002
(1.61%)
(0.69%)
90
Revenue
$14.73M
5.09%
1.00×
Cost of revenue
$9.077M
5.14%
1.00×
Operating expenses
$3.686M
5.07%
1.00×
Spread over hurdle
(7.66%)