7.449
Revenue$M
14.16
14.21
14.32
14.88
15.41
15.39
15.67
15.65
16.32
16.89
7.688
1.86%
2.17%
11
18.14
Revenue growth%
32.09
34.38
35.20
35.30
33.42
33.03
34.37
31.44
32.90
32.02
26.61
32.90
33.23
85
10.87
Gross margin%
33.76
34.36
36.73
34.84
34.17
37.00
38.92
39.67
42.47
44.58
26.61
39.67
36.86
49
23.77
Operating margin%
33.41
35.05
37.79
37.42
38.26
40.70
37.97
36.72
36.37
38.31
29.41
37.97
37.60
55
29.04
Net margin%
12.00
12.54
12.15
11.34
13.08
14.84
12.75
13.59
15.09
12.92
17.58
13.59
12.84
84
30.58
P/E ratio (avg)x
43.46
47.01
47.54
45.79
44.52
50.57
53.31
58.87
69.35
77.06
29.06
58.87
49.05
20
25.78
EV/EBITx
12.14
12.15
11.54
12.27
14.22
13.43
15.74
15.10
15.37
16.93
9.219
15.37
13.83
41
14.42
FCF yield (avg)%
19.14
17.17
19.80
18.72
17.13
18.83
21.81
20.71
20.51
17.93
26.96
20.51
18.99
16
18.47
FCF margin%
10.54
8.78
6.83
6.54
8.74
9.87
11.03
12.35
13.63
14.87
18.15
12.35
10.21
69
1.762
FCF / Net incomex
0.403
0.440
0.521
0.581
0.662
0.661
0.681
0.666
0.775
0.839
0.319
0.681
0.662
25
25.46
ROIC%
13.65
13.60
11.68
14.04
12.13
13.47
16.07
15.56
14.61
15.52
26.03
15.52
13.85
25
25.68
Return on equity%
14.48
15.08
15.67
14.49
16.39
16.54
18.36
16.53
17.88
15.92
23.69
16.54
16.16
21
20.54
Return on assets%
8.93
7.33
10.25
11.44
10.51
12.04
9.68
12.27
12.89
14.86
4.56
12.27
10.98
10
0.03
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
4.69%
4.53%
—
19.05
EPS growth%
12.04
11.57
9.23
10.70
8.68
9.76
9.27
8.65
10.93
10.81
23.30
9.76
10.23
28
0.01
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.05
6.51%
4.15%
—
0.04
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.02
4.48%
3.37%
—
0.05
Dividend per sh$
0.06
0.06
0.06
0.06
0.07
0.08
0.10
0.11
0.12
0.13
0.01
12.81%
7.86%
—
27.47
Div yield (avg)%
0.40
0.50
0.69
3.16
2.79
3.05
3.47
0.51
1.44
2.73
12.27
2.73
2.09
20
10.21
Payout ratio%
6.76
7.30
5.95
6.25
8.06
7.60
5.72
8.07
5.86
5.25
15.60
5.86
6.51
8
346.5
Shares (diluted)M
361.3
379.2
384.8
356.2
384.3
422.3
390.5
361.8
394.4
411.5
333.4
1.38%
0.53%
65
18.64
Buyback yield%
24.11
24.70
25.61
22.94
21.10
19.12
17.92
16.68
13.84
14.96
12.44
16.68
20.11
25
0.727
D/E ratiox
0.944
0.989
1.059
1.087
1.247
1.247
1.398
1.511
1.445
1.507
1.215
1.445
1.247
28
12.30
Enterprise value$M
8.500
7.599
7.662
8.370
8.658
7.506
7.116
6.621
7.044
6.435
9.949
(5.76%)
(3.17%)
40
14.53
LT debt$M
12.02
12.75
11.25
10.59
9.530
8.851
9.395
8.612
8.373
9.189
4.732
(0.73%)
(2.93%)
11
Revenue
$16.89M
2.17%
1.00×
Cost of revenue
$11.30M
2.14%
1.00×
Operating expenses
$4.054M
1.97%
0.98×
Goodwill & intangibles
15.39%
Spread over hurdle
25.13%