0.724
Revenue$M
0.604
0.650
0.715
0.766
0.824
0.899
0.972
1.049
1.160
1.232
0.760
8.38%
8.45%
23
21.10
Revenue growth%
1.74
0.40
2.29
4.41
4.60
3.21
0.88
0.40
0.40
0.83
26.71
0.83
1.31
58
12.81
Gross margin%
12.70
13.20
16.05
16.04
13.80
16.38
16.03
15.95
14.30
17.06
25.88
16.03
15.99
83
3.46
Operating margin%
5.94
5.69
6.12
7.35
7.97
5.88
3.41
0.81
0.88
0.40
4.14
0.88
5.78
44
5.82
Net margin%
17.09
15.90
18.37
16.27
14.16
15.05
15.34
17.73
17.75
18.37
20.39
17.73
16.68
31
7.894
P/E ratio (avg)x
40.02
41.06
47.30
48.48
50.83
57.49
62.69
65.12
68.43
73.10
29.56
65.12
54.16
7
15.67
EV/EBITx
14.12
14.79
15.97
14.43
16.30
14.90
13.58
13.77
15.41
14.68
36.49
14.68
14.74
58
29.80
FCF yield (avg)%
23.69
25.28
23.88
26.26
27.79
25.32
23.34
22.61
25.35
27.40
25.17
25.32
25.30
72
9.67
FCF margin%
22.03
19.99
18.21
20.55
21.30
23.45
24.48
23.94
23.17
22.10
9.11
23.45
22.07
26
0.539
FCF / Net incomex
1.585
1.484
1.665
1.621
1.831
1.776
1.671
1.756
1.836
1.998
1.050
1.776
1.713
77
14.66
ROIC%
8.50
8.64
8.76
7.19
7.35
9.49
9.85
9.14
10.13
11.80
16.90
9.85
8.95
38
11.00
Return on equity%
12.27
13.51
15.24
14.48
12.18
11.51
10.37
11.87
13.81
15.46
5.35
11.87
12.89
52
6.20
Return on assets%
4.78
1.83
0.40
1.41
0.40
0.40
0.40
0.40
0.40
1.35
3.18
0.40
0.40
55
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
4.33%
2.28%
—
28.89
EPS growth%
9.64
12.15
14.73
11.87
13.19
16.14
13.94
12.84
10.28
11.31
26.07
12.84
12.49
82
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
0.36%
2.20%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(5.14%)
(4.29%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
5.93%
5.89%
—
12.90
Div yield (avg)%
0.40
0.60
0.52
0.40
2.33
5.00
5.44
3.08
5.54
7.97
12.06
5.44
2.70
68
11.92
Payout ratio%
2.82
0.40
0.40
0.40
0.40
1.94
2.24
1.59
4.58
2.11
8.59
2.11
1.76
70
0.407
Shares (diluted)B
0.575
0.622
0.616
0.721
0.776
0.847
1.009
1.187
1.196
1.154
0.402
8.26%
7.50%
51
25.15
Buyback yield%
22.62
22.10
19.47
17.04
18.09
15.55
13.97
12.22
14.02
16.62
29.30
14.02
16.83
75
0.725
D/E ratiox
1.840
1.754
1.741
1.871
1.826
1.854
2.088
2.340
2.230
2.505
0.236
2.230
1.862
9
1.085
Enterprise value$M
0.260
0.291
0.289
0.283
0.298
0.295
0.291
0.318
0.327
0.338
0.545
2.59%
4.00%
74
0.615
LT debt$M
0.449
0.451
0.504
0.508
0.533
0.532
0.576
0.665
0.746
0.714
0.843
6.05%
5.16%
93
Revenue
$1.232M
8.45%
1.00×
Cost of revenue
$0.638M
8.42%
1.00×
Operating expenses
$0.208M
8.43%
1.00×
Goodwill & intangibles
16.80%
Spread over hurdle
(6.47%)