0.729
Revenue$M
4.517
4.659
4.796
4.936
5.134
5.179
5.246
5.313
5.351
5.544
0.749
1.55%
2.28%
60
7.81
Revenue growth%
26.11
26.99
28.88
31.02
28.13
29.85
28.88
30.62
31.63
32.40
15.94
30.62
29.37
45
9.22
Gross margin%
29.28
27.65
27.96
29.57
32.12
30.86
29.97
31.94
33.03
35.11
21.69
31.94
30.42
18
12.76
Operating margin%
1.60
0.40
0.40
0.40
1.72
4.49
2.12
0.40
0.40
0.73
10.16
0.73
0.56
35
21.63
Net margin%
20.01
19.28
20.71
21.51
20.06
22.21
22.81
25.56
28.18
29.26
9.74
25.56
21.86
18
10.57
P/E ratio (avg)x
36.98
38.22
39.50
43.67
42.96
43.19
48.76
51.22
59.77
61.62
28.83
51.22
43.43
91
36.76
EV/EBITx
15.86
14.40
14.48
12.84
12.23
11.14
10.93
9.366
8.446
7.943
20.49
9.366
11.68
89
11.53
FCF yield (avg)%
22.23
20.66
17.90
17.11
16.44
16.85
19.54
17.98
20.52
18.75
9.15
18.75
18.37
10
11.85
FCF margin%
15.45
15.13
12.81
14.98
16.49
14.91
12.31
14.95
16.81
16.30
11.19
14.95
15.06
55
0.834
FCF / Net incomex
0.583
0.633
0.571
0.573
0.595
0.604
0.649
0.639
0.572
0.597
1.076
0.604
0.596
44
17.55
ROIC%
24.75
22.08
19.46
17.60
15.49
14.89
12.64
10.89
8.98
7.91
15.86
10.89
15.19
81
3.28
Return on equity%
0.40
1.14
0.40
0.40
0.40
0.72
2.26
3.67
4.68
3.81
28.65
3.67
0.93
14
23.12
Return on assets%
15.70
17.25
15.83
15.41
13.21
10.38
11.40
11.04
9.68
6.86
15.07
10.38
12.30
75
0.01
EPS$
—
—
—
—
—
—
—
—
—
0.01
0.01
2.91%
6.83%
—
19.68
EPS growth%
24.57
26.18
26.75
28.64
26.82
25.80
27.93
27.01
29.24
30.01
17.04
27.93
26.91
69
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
4.31%
4.66%
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
(4.33%)
1.45%
—
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
—
3.27%
3.36%
—
16.29
Div yield (avg)%
19.73
21.85
19.81
21.11
19.99
17.92
20.44
17.89
18.81
18.56
29.34
18.56
19.77
95
29.30
Payout ratio%
4.19
2.07
0.40
0.40
3.05
5.16
4.84
7.49
8.09
11.00
12.23
7.49
4.52
78
187.8
Shares (diluted)M
190.7
171.0
183.6
184.5
177.8
162.5
155.3
144.2
153.5
164.8
193.8
(1.51%)
(1.64%)
78
7.33
Buyback yield%
4.18
3.92
4.04
1.65
0.40
2.64
1.08
3.97
4.76
2.66
12.25
2.66
3.29
25
1.215
D/E ratiox
1.644
1.819
1.815
1.652
1.541
1.542
1.507
1.400
1.339
1.493
1.346
1.493
1.541
87
0.521
Enterprise value$M
3.908
3.724
3.421
3.179
3.382
2.968
3.120
2.686
2.688
2.595
0.807
(5.16%)
(5.01%)
21
4.812
LT debt$M
2.095
1.996
1.985
1.949
1.873
1.743
1.739
1.717
1.684
1.472
3.277
(4.71%)
(3.18%)
79
Revenue
$5.544M
2.28%
1.00×
Cost of revenue
$3.881M
2.28%
1.00×
Operating expenses
$0.921M
2.41%
1.01×
Goodwill & intangibles
16.69%
Cash and investments
14.87%
Spread over hurdle
(8.35%)