0.935
Revenue$M
1.071
1.102
1.084
1.067
1.091
1.091
1.106
1.127
1.151
1.163
1.046
1.29%
0.78%
34
18.98
Revenue growth%
21.57
19.48
18.16
15.64
15.25
12.30
9.38
11.85
11.60
9.65
14.25
11.60
13.77
86
6.32
Gross margin%
12.90
15.36
14.75
11.83
12.06
13.80
11.25
12.54
11.17
8.50
29.56
11.25
12.30
22
15.22
Operating margin%
0.40
2.67
4.73
4.10
4.56
2.64
4.38
2.77
3.55
4.72
10.78
3.55
3.82
39
6.11
Net margin%
27.89
26.64
28.72
30.55
28.00
26.05
25.36
26.33
27.28
29.00
22.78
26.33
27.58
65
35.19
P/E ratio (avg)x
30.33
27.29
28.88
29.70
26.97
24.83
26.94
27.37
27.07
29.65
32.08
27.07
27.33
54
27.45
EV/EBITx
23.72
28.22
32.67
37.85
43.82
47.65
54.42
56.09
58.92
69.97
15.75
56.09
45.73
45
7.25
FCF yield (avg)%
13.39
10.72
10.06
11.40
12.89
13.61
14.47
17.28
19.53
20.08
6.61
17.28
13.50
7
13.42
FCF margin%
21.80
21.92
23.05
22.77
22.55
23.14
25.73
22.90
23.30
21.10
3.79
23.14
22.84
78
1.686
FCF / Net incomex
1.043
1.060
1.021
1.029
1.062
0.999
1.054
0.924
1.011
1.057
1.493
1.011
1.036
16
24.56
ROIC%
17.92
16.90
16.28
13.79
11.56
8.70
11.13
12.27
11.11
12.11
23.84
11.13
12.19
77
3.29
Return on equity%
17.62
15.85
15.35
16.60
18.99
19.90
20.84
19.27
21.89
22.30
10.95
20.84
19.13
77
28.36
Return on assets%
1.71
0.40
1.39
4.27
1.36
0.40
1.18
0.60
0.40
0.51
14.28
0.51
0.89
59
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.92%
(0.11%)
—
10.89
EPS growth%
19.64
18.91
20.48
20.22
19.16
22.14
24.59
25.34
27.66
27.52
14.52
25.34
21.31
82
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
1.62%
2.22%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
1.34%
4.07%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.98%
3.22%
—
9.92
Div yield (avg)%
8.00
8.47
6.48
4.24
2.73
2.29
0.44
0.40
0.40
1.36
17.29
0.44
2.51
60
5.59
Payout ratio%
30.32
30.77
32.24
35.07
35.76
34.23
37.01
39.40
38.89
39.22
4.51
38.89
35.41
23
124.1
Shares (diluted)M
89.25
97.07
94.35
88.17
87.06
81.02
86.20
85.51
88.39
77.48
121.8
(2.30%)
(1.50%)
67
7.80
Buyback yield%
17.37
16.86
16.41
15.35
14.00
15.08
17.59
14.95
14.10
16.18
18.77
15.08
15.76
6
0.288
D/E ratiox
1.145
1.055
0.973
0.975
0.888
0.758
0.673
0.598
0.542
0.471
0.899
0.598
0.823
5
0.269
Enterprise value$M
1.129
1.255
1.119
1.088
1.076
0.962
1.059
0.949
0.858
0.961
0.310
(2.24%)
(1.64%)
29
0.056
LT debt$M
0.940
0.999
1.091
1.222
1.418
1.418
1.652
1.982
2.071
2.114
0.680
8.32%
9.70%
9
Revenue
$1.163M
0.78%
1.00×
Cost of revenue
$0.567M
1.05%
1.03×
Operating expenses
$0.231M
0.07%
0.93×
Goodwill & intangibles
18.71%
Spread over hurdle
24.50%