1.237
Revenue$M
3.127
3.233
3.318
3.482
3.593
3.758
3.799
3.847
3.947
4.078
1.288
2.57%
2.82%
91
20.30
Revenue growth%
27.47
27.71
30.42
30.85
32.08
32.03
34.43
33.09
35.04
37.93
25.30
34.43
32.05
67
28.18
Gross margin%
13.23
13.39
13.36
11.55
8.59
5.75
4.25
5.06
4.33
6.50
3.32
5.06
7.54
89
29.58
Operating margin%
15.39
17.91
16.96
15.56
13.31
13.22
10.70
13.56
14.55
17.20
23.65
13.56
14.97
22
13.23
Net margin%
15.75
13.96
11.80
13.55
11.75
12.68
15.14
14.18
13.14
12.08
14.02
13.14
13.34
48
21.52
P/E ratio (avg)x
48.46
57.33
59.48
61.21
72.57
84.58
88.29
93.63
109.4
113.6
24.13
93.63
78.58
24
10.35
EV/EBITx
29.29
28.03
29.01
31.23
34.40
35.03
33.95
39.07
40.52
39.79
31.82
39.07
34.17
28
9.00
FCF yield (avg)%
8.33
5.45
3.74
3.42
3.55
6.24
9.22
11.00
9.04
8.23
26.33
9.04
7.23
25
15.69
FCF margin%
8.76
9.34
11.76
14.39
16.08
17.58
14.58
17.43
16.25
16.50
12.94
16.50
15.33
69
0.544
FCF / Net incomex
0.297
0.323
0.354
0.343
0.339
0.344
0.326
0.321
0.341
0.342
1.085
0.341
0.340
55
13.18
ROIC%
30.15
31.00
32.11
35.09
35.80
33.96
34.99
36.29
37.70
39.68
14.96
36.29
35.04
44
10.92
Return on equity%
8.70
7.87
10.83
8.71
10.64
9.05
10.52
9.30
9.20
7.14
2.92
9.20
9.12
41
16.65
Return on assets%
17.74
19.09
21.18
22.22
24.31
24.45
22.66
20.78
19.59
17.43
29.96
20.78
20.98
79
0.03
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
7.14%
6.14%
—
19.44
EPS growth%
8.42
10.72
8.37
7.97
10.92
8.30
8.48
9.92
9.93
12.81
19.43
9.92
9.20
19
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
(6.52%)
(5.13%)
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
5.24%
5.59%
—
0.02
Dividend per sh$
0.03
0.03
0.03
0.03
0.02
0.03
0.02
0.02
0.03
0.03
0.01
4.36%
2.23%
—
25.99
Div yield (avg)%
0.40
2.36
0.56
0.40
1.18
3.00
4.14
1.53
0.73
0.40
8.27
1.53
0.96
52
17.42
Payout ratio%
23.59
26.17
23.58
23.88
21.22
19.95
19.07
22.06
19.58
21.42
19.66
19.95
21.74
45
61.06
Shares (diluted)M
50.91
49.69
48.93
45.19
42.09
40.70
39.15
36.98
39.94
41.10
61.48
(0.48%)
(1.40%)
39
28.80
Buyback yield%
27.84
27.70
29.44
27.18
26.05
24.54
23.11
21.31
24.30
23.27
25.88
23.27
25.30
53
0.598
D/E ratiox
1.680
1.498
1.504
1.643
1.607
1.751
1.516
1.542
1.553
1.619
0.700
1.553
1.580
91
2.383
Enterprise value$M
3.147
3.208
3.402
3.577
3.737
3.930
3.741
3.363
3.141
3.296
1.594
(2.48%)
0.19%
85
3.261
LT debt$M
0.940
0.998
0.943
0.911
0.957
1.070
1.058
1.032
0.988
1.042
3.685
1.71%
1.27%
40
Revenue
$4.078M
2.82%
1.00×
Cost of revenue
$2.713M
2.76%
0.99×
Operating expenses
$0.682M
2.94%
1.01×
Spread over hurdle
14.14%