0.453
Revenue$M
1.495
1.564
1.634
1.699
1.729
1.745
1.841
1.899
1.919
2.030
0.483
3.27%
3.59%
64
26.19
Revenue growth%
29.27
28.39
28.26
28.32
28.89
31.08
31.73
29.51
31.42
31.48
17.04
31.42
29.39
5
13.48
Gross margin%
12.72
15.03
14.18
12.22
9.69
8.13
7.23
6.84
9.17
8.25
4.60
8.13
9.43
55
9.45
Operating margin%
17.89
17.62
18.14
15.59
16.85
18.90
16.95
16.09
13.42
11.55
19.79
16.09
16.90
28
6.88
Net margin%
27.35
28.51
31.20
33.01
35.04
34.51
36.25
37.84
36.10
36.54
9.98
36.25
34.78
13
18.38
P/E ratio (avg)x
17.83
18.98
21.20
22.02
21.94
24.70
24.46
25.67
23.74
24.40
7.558
24.46
22.88
80
13.07
EV/EBITx
41.85
45.64
46.07
43.06
42.48
43.32
49.93
53.93
50.72
52.30
24.50
50.72
45.86
23
17.75
FCF yield (avg)%
20.06
19.34
21.08
21.71
21.28
20.01
19.25
18.26
20.06
18.01
23.93
19.25
20.03
56
19.15
FCF margin%
15.72
13.86
14.60
13.50
12.78
10.30
8.54
7.37
8.20
6.73
29.97
8.20
11.54
82
0.337
FCF / Net incomex
1.015
0.943
1.043
1.157
1.093
1.157
1.061
0.958
0.879
0.823
0.733
0.958
1.029
77
5.29
ROIC%
24.15
22.99
20.04
19.98
21.42
18.73
19.58
20.31
20.13
21.32
22.71
20.13
20.22
36
20.27
Return on equity%
16.67
18.30
19.15
17.04
16.07
13.50
15.76
15.68
17.08
17.64
21.57
15.76
16.85
71
11.59
Return on assets%
18.29
20.37
19.53
19.45
16.62
15.43
15.50
17.90
20.89
19.93
20.38
17.90
18.87
88
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(2.23%)
(0.52%)
—
29.13
EPS growth%
6.77
3.78
5.91
7.15
5.16
4.98
5.14
5.09
4.34
3.03
9.68
4.98
5.11
61
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
6.33%
3.00%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
7.21%
7.10%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.10%)
(4.30%)
—
26.58
Div yield (avg)%
15.25
12.54
10.81
13.64
14.71
15.62
12.72
12.49
11.01
10.87
25.86
12.49
12.63
73
16.70
Payout ratio%
25.04
24.16
23.08
21.36
19.94
22.33
19.96
19.49
22.28
21.33
26.01
21.33
21.82
72
327.3
Shares (diluted)M
266.4
265.7
273.1
238.8
222.5
218.7
206.4
224.2
205.5
184.3
323.3
(3.70%)
(3.65%)
32
25.08
Buyback yield%
17.48
17.87
15.16
14.09
16.08
15.62
17.45
19.22
16.76
18.58
2.10
17.45
17.10
90
1.722
D/E ratiox
1.819
2.092
2.479
2.931
3.358
3.645
3.731
3.851
3.902
3.851
1.379
3.851
3.501
69
1.233
Enterprise value$M
0.686
0.688
0.692
0.652
0.702
0.711
0.616
0.534
0.545
0.527
1.619
(5.56%)
(2.07%)
51
0.780
LT debt$M
0.955
0.963
0.878
0.907
0.890
0.885
0.918
1.011
1.061
1.136
0.518
4.99%
1.47%
61
Revenue
$2.030M
3.59%
1.00×
Cost of revenue
$1.225M
3.69%
1.01×
Operating expenses
$0.377M
3.14%
0.96×
Spread over hurdle
13.16%