1.812
Revenue$M
1.830
1.828
1.914
1.944
1.948
1.971
2.061
2.090
2.188
2.289
1.918
3.28%
2.54%
84
9.28
Revenue growth%
17.55
17.73
20.10
22.46
21.94
22.98
21.69
21.71
22.73
21.75
12.32
21.75
21.73
77
9.03
Gross margin%
23.18
21.20
24.08
21.17
23.11
22.39
23.54
24.91
23.91
26.25
18.49
23.91
23.36
44
11.06
Operating margin%
4.32
3.40
4.86
5.10
5.42
7.08
7.90
9.88
9.27
10.11
18.88
9.27
6.25
13
27.00
Net margin%
15.21
17.79
19.90
17.90
18.21
19.09
18.17
19.58
20.10
18.43
21.43
19.09
18.32
57
26.09
P/E ratio (avg)x
15.37
14.95
13.25
13.48
13.47
14.61
15.24
16.34
17.48
14.92
23.95
15.24
14.93
33
17.26
EV/EBITx
28.92
28.29
29.47
27.29
29.26
31.21
28.21
29.28
32.26
30.75
33.79
30.75
29.27
95
8.86
FCF yield (avg)%
5.32
6.74
6.14
8.26
5.52
4.42
6.34
5.12
2.88
5.48
18.21
5.12
5.50
18
11.34
FCF margin%
6.21
7.14
9.20
9.60
7.00
9.01
9.90
11.28
10.82
10.29
18.71
10.29
9.40
75
0.577
FCF / Net incomex
0.751
0.759
0.847
0.947
1.076
1.057
1.072
1.069
1.035
1.077
1.602
1.069
1.046
91
11.27
ROIC%
16.41
17.30
17.55
15.29
13.23
14.90
14.41
15.47
16.20
13.24
3.93
14.90
15.38
57
23.92
Return on equity%
32.64
34.20
34.01
34.19
31.87
29.39
28.91
29.00
30.24
29.05
6.98
29.05
31.05
53
7.73
Return on assets%
16.06
16.41
15.42
15.04
17.70
16.65
15.69
13.45
10.71
12.74
22.03
13.45
15.56
80
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
2.86%
2.96%
—
24.94
EPS growth%
4.00
2.81
1.15
0.57
0.40
2.05
3.18
3.94
6.09
5.38
4.86
3.94
2.99
74
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
0.81%
0.21%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(3.67%)
(4.61%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
0.21%
(1.09%)
—
24.99
Div yield (avg)%
18.48
16.16
14.19
11.31
10.21
8.55
9.14
7.20
9.10
8.12
9.74
8.55
9.67
5
14.00
Payout ratio%
11.50
13.97
16.59
13.88
11.92
13.62
14.48
15.90
16.73
18.04
29.79
15.90
14.22
27
204.6
Shares (diluted)M
207.8
221.4
202.4
209.3
198.2
198.5
173.9
169.1
161.8
169.6
213.8
(3.07%)
(2.49%)
18
19.93
Buyback yield%
21.88
23.78
23.67
24.84
23.02
20.33
21.52
22.53
19.83
22.12
2.50
21.52
22.33
81
0.236
D/E ratiox
0.741
0.799
0.855
0.817
0.804
0.770
0.690
0.735
0.659
0.631
1.714
0.690
0.756
72
1.648
Enterprise value$M
0.312
0.358
0.360
0.410
0.473
0.483
0.486
0.490
0.546
0.546
1.902
2.93%
5.25%
62
0.920
LT debt$M
0.813
0.820
0.876
0.877
1.059
1.069
1.165
1.407
1.643
1.613
0.953
8.78%
8.61%
69
Revenue
$2.289M
2.54%
1.00×
Cost of revenue
$1.104M
2.39%
0.99×
Operating expenses
$0.514M
3.00%
1.05×
Spread over hurdle
(2.66%)