0.185
Revenue$M
0.140
0.148
0.161
0.170
0.184
0.200
0.216
0.232
0.245
0.263
0.203
7.46%
7.33%
71
17.22
Revenue growth%
4.36
4.17
2.70
2.40
3.99
2.16
2.78
0.40
1.95
4.58
17.66
2.16
2.74
14
26.56
Gross margin%
20.74
19.14
19.86
22.61
21.78
22.22
19.41
17.55
17.85
17.76
24.49
17.85
19.63
69
27.62
Operating margin%
18.90
19.00
21.77
21.07
21.15
22.45
23.74
21.97
20.67
19.85
4.85
21.97
21.11
48
12.95
Net margin%
7.49
7.31
4.66
1.75
2.81
5.73
4.40
5.24
5.40
6.33
18.54
5.40
5.32
82
23.95
P/E ratio (avg)x
33.91
34.93
40.71
47.03
47.96
50.31
58.55
60.34
66.34
74.70
36.12
60.34
49.13
36
30.18
EV/EBITx
13.33
14.23
12.63
11.22
10.75
10.33
10.37
10.62
11.36
9.725
36.28
10.37
10.99
40
23.06
FCF yield (avg)%
23.42
21.37
20.91
21.75
18.79
17.65
18.34
15.81
14.79
17.01
22.75
17.01
18.57
15
8.60
FCF margin%
22.79
24.00
22.63
21.18
22.99
25.85
23.63
26.58
29.43
27.42
10.83
26.58
23.82
34
0.601
FCF / Net incomex
1.825
1.960
2.217
2.133
2.527
2.885
2.845
2.830
3.182
3.761
1.537
2.885
2.679
63
26.66
ROIC%
21.26
21.19
18.27
15.98
18.02
20.27
21.41
24.22
22.24
19.83
5.38
21.41
20.73
14
16.28
Return on equity%
21.29
21.06
21.33
23.10
23.57
26.42
25.48
25.72
27.35
25.24
21.09
25.72
24.40
95
12.06
Return on assets%
23.85
21.55
24.02
24.36
23.12
22.86
24.40
24.72
21.76
20.74
9.08
22.86
23.48
39
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
3.65%
7.21%
—
4.58
EPS growth%
23.17
22.07
19.86
17.78
15.36
16.38
15.59
15.70
15.95
16.33
15.25
15.95
16.36
72
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
2.48%
2.55%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
0.90%
(0.46%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
12.91%
12.38%
—
24.23
Div yield (avg)%
18.84
20.09
17.43
18.39
17.53
16.12
18.59
16.15
13.27
14.48
14.20
16.12
17.48
80
12.48
Payout ratio%
13.45
10.50
10.65
9.98
11.40
9.47
8.01
10.40
8.99
8.89
24.97
8.99
10.19
50
96.10
Shares (diluted)M
124.0
133.3
153.6
166.4
164.5
169.9
179.7
167.1
186.9
198.1
96.87
3.79%
6.15%
81
20.16
Buyback yield%
14.84
13.83
12.45
12.08
10.71
10.76
13.51
15.38
14.78
16.26
18.53
14.78
13.67
93
1.631
D/E ratiox
1.602
1.727
1.895
1.878
1.861
1.864
1.862
1.902
2.097
2.022
1.588
1.902
1.871
37
0.142
Enterprise value$M
0.175
0.193
0.200
0.194
0.198
0.194
0.205
0.203
0.206
0.218
0.114
1.99%
1.39%
16
0.157
LT debt$M
0.069
0.070
0.072
0.083
0.093
0.095
0.109
0.118
0.133
0.161
0.198
11.71%
8.70%
93
Revenue
$0.263M
7.33%
1.00×
Cost of revenue
$0.160M
7.45%
1.01×
Operating expenses
$0.059M
7.38%
1.00×
Spread over hurdle
28.47%