0.580
Revenue$M
0.399
0.423
0.446
0.487
0.529
0.574
0.607
0.645
0.702
0.737
0.619
6.85%
7.26%
73
16.82
Revenue growth%
21.26
18.68
20.51
19.60
17.84
18.27
18.87
16.03
17.17
15.78
16.31
17.17
18.48
78
14.92
Gross margin%
20.51
19.52
21.61
19.47
17.09
15.97
14.81
17.48
17.77
18.85
28.40
17.48
18.31
53
23.56
Operating margin%
6.73
4.18
2.65
5.40
4.00
4.85
3.97
3.43
0.55
0.40
7.13
3.43
3.99
12
17.31
Net margin%
19.91
20.76
22.09
19.17
18.34
19.66
19.89
18.91
21.84
22.16
14.28
19.89
19.90
38
6.897
P/E ratio (avg)x
25.79
27.33
26.80
25.62
27.98
27.16
25.58
24.37
27.70
27.47
23.47
27.16
26.98
27
36.65
EV/EBITx
14.09
13.02
12.90
12.98
12.81
11.59
11.36
10.16
9.265
8.302
28.48
10.16
12.20
46
6.18
FCF yield (avg)%
24.09
23.50
23.89
23.85
26.73
25.47
24.58
26.70
28.39
27.96
20.66
26.70
25.03
36
4.06
FCF margin%
31.44
33.72
31.92
31.65
32.25
33.40
33.26
36.11
39.00
38.49
8.69
36.11
33.33
68
0.144
FCF / Net incomex
0.401
0.398
0.382
0.407
0.392
0.434
0.397
0.447
0.494
0.565
1.440
0.447
0.404
40
8.90
ROIC%
8.05
6.82
3.87
2.25
1.13
1.21
1.45
2.84
2.50
2.02
10.64
2.02
2.38
50
14.37
Return on equity%
30.95
28.75
29.15
30.32
32.00
29.65
28.90
27.76
26.65
24.03
24.80
27.76
29.03
93
26.11
Return on assets%
10.86
11.38
10.58
12.59
12.41
10.23
11.47
10.92
9.90
7.09
25.69
10.23
10.89
44
—
EPS$
0.01
0.01
—
0.01
0.01
—
0.01
0.01
0.01
—
—
(1.74%)
0.32%
—
27.30
EPS growth%
11.07
12.05
9.13
8.59
8.75
8.52
9.92
12.21
14.23
16.61
6.63
12.21
10.49
63
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.86%)
(0.66%)
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
6.83%
7.55%
—
—
Dividend per sh$
—
—
—
—
—
—
—
0.01
0.01
0.01
—
10.97%
10.39%
—
3.97
Div yield (avg)%
18.50
17.60
17.38
17.45
20.41
21.35
18.65
17.50
17.20
20.14
12.31
18.65
18.05
12
9.58
Payout ratio%
11.47
11.94
11.36
11.79
10.63
10.10
8.20
9.36
7.38
8.12
18.31
8.20
10.37
80
126.3
Shares (diluted)M
154.9
150.3
159.8
150.2
159.3
175.0
189.5
182.1
182.3
166.9
132.6
0.93%
0.87%
43
11.29
Buyback yield%
14.51
13.98
16.49
19.48
21.18
20.06
22.48
23.81
26.68
24.84
20.37
23.81
20.62
13
1.161
D/E ratiox
0.164
0.174
0.159
0.166
0.179
0.191
0.184
0.182
0.187
0.211
0.541
0.187
0.181
25
0.108
Enterprise value$M
0.684
0.595
0.510
0.466
0.485
0.464
0.442
0.468
0.447
0.421
0.728
(2.77%)
(4.86%)
13
0.824
LT debt$M
0.210
0.245
0.250
0.296
0.315
0.314
0.359
0.371
0.395
0.441
0.818
6.94%
8.32%
11
Revenue
$0.737M
7.26%
1.00×
Cost of revenue
$0.480M
7.22%
1.00×
Operating expenses
$0.119M
8.29%
1.10×
Goodwill & intangibles
17.51%
Spread over hurdle
(1.72%)