4.616
Revenue$M
7.886
8.047
7.932
7.960
8.141
8.116
8.297
8.372
8.307
8.245
5.078
0.26%
0.52%
60
12.87
Revenue growth%
2.18
1.30
0.49
0.82
0.40
2.37
1.14
4.12
5.26
7.84
29.93
4.12
1.74
49
12.32
Gross margin%
19.28
20.05
17.81
18.09
16.67
16.63
17.18
15.82
12.97
10.82
5.53
15.82
16.93
91
27.39
Operating margin%
10.60
9.17
10.28
9.59
7.69
8.04
7.46
5.29
5.09
6.83
17.08
6.83
7.86
75
17.66
Net margin%
7.08
7.62
10.33
12.06
11.67
11.54
11.29
9.41
10.06
9.73
27.50
10.06
10.20
29
31.81
P/E ratio (avg)x
43.94
45.37
54.63
65.22
74.11
85.17
99.33
107.7
106.0
119.9
15.42
106.0
79.64
56
36.85
EV/EBITx
17.29
17.28
18.57
18.38
20.90
23.58
23.53
24.74
25.12
28.61
30.06
24.74
22.22
17
24.38
FCF yield (avg)%
2.35
2.05
0.77
2.68
1.58
1.16
3.63
3.98
2.48
2.67
25.99
2.67
2.42
27
19.69
FCF margin%
17.46
16.68
17.43
14.88
12.15
9.99
9.26
6.73
5.17
3.06
14.47
6.73
11.07
90
0.734
FCF / Net incomex
1.174
1.261
1.222
1.366
1.489
1.377
1.341
1.265
1.375
1.356
0.221
1.356
1.348
6
13.69
ROIC%
18.90
18.96
20.18
22.95
22.49
23.17
20.21
21.80
19.87
20.73
22.28
20.73
20.47
94
26.11
Return on equity%
7.07
7.08
5.50
2.96
4.03
4.83
6.08
6.84
7.24
6.86
18.01
6.84
6.46
60
24.86
Return on assets%
10.67
10.22
12.89
11.97
10.31
13.07
15.24
14.70
14.92
15.45
15.59
14.92
12.98
49
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
—
(5.93%)
(2.38%)
—
17.45
EPS growth%
20.98
21.59
21.31
22.82
20.06
19.25
17.80
15.17
12.38
12.42
22.27
15.17
19.66
16
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.84%
6.06%
—
0.01
FCF per share$
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.10%
4.34%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.91%
4.50%
—
13.11
Div yield (avg)%
23.91
24.86
26.55
23.82
23.77
21.01
22.83
22.30
24.55
24.11
29.80
22.83
23.86
53
25.30
Payout ratio%
11.10
9.22
9.08
6.33
9.23
12.06
11.36
11.68
10.10
9.69
22.09
11.36
9.90
60
653.2
Shares (diluted)M
531.0
466.1
440.5
386.6
360.2
321.8
316.8
300.1
310.6
270.3
660.5
(5.58%)
(5.99%)
46
23.87
Buyback yield%
5.81
7.82
6.61
6.66
5.00
6.66
5.62
7.90
9.21
11.68
24.89
7.90
6.66
73
0.591
D/E ratiox
1.062
1.181
1.238
1.392
1.383
1.512
1.732
2.085
2.501
2.575
0.301
2.085
1.452
24
5.499
Enterprise value$M
7.937
8.800
10.05
11.10
13.24
15.36
16.60
18.46
18.03
18.83
7.404
7.30%
9.16%
45
8.799
LT debt$M
12.03
13.85
16.74
18.91
18.90
22.88
27.70
30.30
29.87
35.13
10.57
13.20%
12.51%
6
Revenue
$8.245M
0.52%
1.00×
Cost of revenue
$5.551M
0.27%
0.98×
Operating expenses
$0.988M
0.78%
1.03×
Spread over hurdle
(1.99%)