0.635
Revenue$M
1.406
1.440
1.495
1.513
1.605
1.650
1.706
1.770
1.844
1.900
0.692
3.43%
3.19%
89
2.78
Revenue growth%
17.94
15.88
17.56
15.18
15.48
18.20
18.93
18.47
18.16
19.97
28.20
18.47
18.05
21
16.34
Gross margin%
8.13
5.84
6.82
7.12
7.37
6.67
8.34
7.60
6.91
3.91
26.59
6.91
7.01
19
6.07
Operating margin%
22.98
24.66
24.57
26.33
25.01
25.84
27.76
25.36
23.22
22.39
15.66
25.36
24.83
41
25.31
Net margin%
22.63
21.44
23.12
26.05
23.67
26.29
23.40
21.09
18.83
20.51
15.88
21.09
22.88
27
33.71
P/E ratio (avg)x
34.00
35.27
35.81
37.08
39.65
46.11
52.75
58.29
58.10
67.51
27.29
58.10
42.88
6
25.15
EV/EBITx
7.312
7.147
7.554
6.973
6.246
5.986
6.047
6.691
6.664
7.410
36.41
6.664
6.832
16
13.89
FCF yield (avg)%
22.99
23.79
20.82
21.39
19.95
22.81
21.90
24.86
22.85
20.20
4.16
22.81
22.35
56
4.98
FCF margin%
28.17
29.71
27.75
28.23
29.44
27.59
28.65
26.26
24.60
24.59
16.95
26.26
27.96
53
1.553
FCF / Net incomex
1.015
1.130
1.007
1.040
0.930
1.015
1.055
1.021
0.939
1.016
0.698
1.016
1.016
49
5.15
ROIC%
7.79
10.71
9.07
6.43
3.48
2.14
5.00
4.33
2.14
5.01
29.73
4.33
5.01
90
11.82
Return on equity%
10.41
8.59
7.06
7.60
6.68
5.19
7.75
8.78
6.38
3.81
20.10
6.38
7.33
78
7.21
Return on assets%
17.88
15.59
15.84
13.73
12.47
11.87
9.98
7.55
5.22
3.62
6.01
7.55
12.17
14
—
EPS$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(2.31%)
1.61%
—
29.86
EPS growth%
15.64
15.20
14.88
17.71
18.59
19.07
18.26
19.11
20.54
19.69
20.78
19.11
18.43
20
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
3.71%
1.22%
—
—
FCF per share$
0.01
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.75%
1.73%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
0.01
—
7.82%
6.44%
—
7.06
Div yield (avg)%
18.34
16.02
16.28
15.02
14.29
16.26
17.38
15.19
14.43
16.88
28.51
16.26
16.14
91
14.88
Payout ratio%
27.74
25.85
28.47
27.64
25.43
23.36
23.14
21.67
19.86
17.77
12.27
21.67
24.40
24
187.1
Shares (diluted)M
195.2
215.2
228.9
268.9
310.8
322.7
330.7
347.9
349.4
364.7
187.7
3.25%
6.07%
56
22.67
Buyback yield%
27.70
28.74
31.19
29.11
26.50
27.55
30.18
29.27
28.54
26.90
6.54
28.54
28.64
73
0.940
D/E ratiox
1.059
1.137
1.073
1.194
1.189
1.090
1.061
1.047
0.963
1.033
1.229
1.047
1.067
83
2.148
Enterprise value$M
1.984
1.955
1.994
1.856
1.747
1.908
1.934
1.962
1.887
1.988
1.099
2.61%
0.30%
35
2.147
LT debt$M
2.532
2.526
2.845
2.863
3.233
3.182
3.417
4.092
4.364
4.626
1.278
7.43%
7.00%
33
Revenue
$1.900M
3.19%
1.00×
Cost of revenue
$1.033M
3.11%
0.99×
Operating expenses
$0.289M
3.85%
1.07×
Spread over hurdle
19.20%