0.396
Revenue$M
0.558
0.597
0.651
0.707
0.760
0.811
0.869
0.912
1.002
1.057
0.436
6.81%
7.32%
26
18.78
Revenue growth%
20.51
22.95
22.97
23.65
21.67
22.41
20.51
21.38
19.85
19.97
14.62
20.51
21.53
36
8.67
Gross margin%
23.18
24.74
26.40
24.54
24.09
24.20
24.51
26.29
27.78
27.74
22.53
26.29
24.64
80
3.91
Operating margin%
1.84
0.40
0.40
0.40
0.40
0.40
2.47
3.10
2.68
5.22
6.43
2.68
1.12
71
28.73
Net margin%
21.19
24.11
21.88
19.67
22.53
22.20
23.83
24.91
23.99
26.06
25.76
23.99
23.18
8
11.22
P/E ratio (avg)x
21.99
21.17
21.16
20.05
22.49
20.92
21.32
22.42
24.78
23.95
7.102
22.42
21.66
15
37.73
EV/EBITx
9.059
9.932
9.231
8.750
7.557
8.211
7.146
6.412
6.741
7.079
27.93
7.079
7.884
31
11.14
FCF yield (avg)%
12.76
12.50
10.03
9.85
10.32
13.18
10.64
8.24
7.85
5.27
9.55
8.24
10.18
35
10.18
FCF margin%
5.93
4.75
7.50
8.52
7.90
8.09
6.04
3.45
2.78
2.91
15.04
3.45
5.99
23
0.314
FCF / Net incomex
2.096
1.982
2.212
2.554
2.425
2.645
2.742
3.023
3.349
3.606
1.631
3.023
2.599
84
26.32
ROIC%
20.10
17.53
19.80
18.26
17.11
14.92
13.05
11.96
11.89
12.47
17.79
12.47
16.02
83
10.38
Return on equity%
24.40
22.47
21.89
19.55
20.11
21.45
20.72
21.88
21.40
23.32
5.02
21.45
21.67
69
7.93
Return on assets%
6.20
6.31
8.52
6.65
4.43
4.94
7.28
7.44
6.23
8.89
8.78
7.28
6.48
50
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
—
6.11%
9.25%
—
10.68
EPS growth%
16.71
16.46
17.40
17.25
15.44
15.85
17.05
15.44
16.82
15.72
28.29
15.85
16.58
34
—
Bookvalue per sh$
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
6.82%
4.25%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
9.17%
7.79%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
6.19%
6.09%
—
28.20
Div yield (avg)%
16.69
15.78
16.07
19.00
16.87
17.66
16.22
17.60
19.24
20.54
9.05
17.66
17.23
50
20.11
Payout ratio%
9.95
8.03
6.37
8.90
10.64
13.55
13.87
15.27
14.29
13.22
7.75
13.87
11.93
20
285.5
Shares (diluted)M
245.3
216.3
224.5
230.1
222.5
197.8
206.7
209.7
226.7
216.2
278.3
(0.58%)
(1.11%)
33
21.56
Buyback yield%
15.03
15.30
12.45
14.48
17.47
15.79
16.94
18.55
16.17
17.29
9.45
16.94
15.98
49
0.417
D/E ratiox
0.573
0.568
0.624
0.580
0.581
0.637
0.553
0.570
0.617
0.556
0.368
0.570
0.577
59
0.499
Enterprise value$M
1.299
1.457
1.681
1.769
1.863
2.147
2.268
2.472
2.608
3.055
1.165
10.40%
8.60%
58
0.393
LT debt$M
0.274
0.308
0.346
0.334
0.351
0.324
0.345
0.322
0.360
0.345
1.382
(0.34%)
2.98%
91
Revenue
$1.057M
7.32%
1.00×
Cost of revenue
$0.526M
7.23%
0.99×
Operating expenses
$0.229M
6.88%
0.96×
Spread over hurdle
(4.07%)