0.273
Revenue$M
0.425
0.457
0.497
0.541
0.566
0.614
0.665
0.699
0.745
0.785
0.287
6.78%
6.97%
27
16.98
Revenue growth%
18.84
21.07
22.66
19.84
17.25
19.48
22.18
21.37
22.80
25.67
12.60
22.18
21.22
88
2.26
Gross margin%
3.14
5.21
5.85
7.32
4.81
3.59
4.86
5.73
7.73
9.36
4.54
5.73
5.47
43
16.29
Operating margin%
32.26
31.21
28.97
30.51
32.82
31.15
30.86
33.37
36.08
33.90
13.66
33.37
31.74
60
12.21
Net margin%
22.04
21.08
23.82
24.35
23.65
24.99
22.46
23.40
24.52
25.89
19.59
24.52
23.73
11
27.74
P/E ratio (avg)x
18.91
17.50
16.88
17.78
19.69
19.74
20.27
18.85
20.74
22.11
31.33
20.27
19.30
10
17.88
EV/EBITx
13.41
13.98
14.78
15.19
14.73
14.50
15.11
16.61
16.09
17.26
33.82
16.09
14.94
79
12.16
FCF yield (avg)%
24.71
25.80
28.00
25.62
23.21
22.54
23.28
23.92
24.54
26.09
28.81
23.92
24.63
88
25.36
FCF margin%
11.53
10.85
13.04
15.07
16.04
15.70
18.07
18.72
17.01
16.29
13.46
17.01
15.87
43
1.037
FCF / Net incomex
0.766
0.777
0.828
0.951
1.135
1.319
1.343
1.360
1.557
1.836
0.600
1.360
1.227
6
16.62
ROIC%
16.62
19.30
17.46
19.01
18.28
20.89
22.29
24.34
21.82
19.48
16.02
21.82
19.39
93
2.98
Return on equity%
17.17
18.54
15.79
18.40
18.42
17.90
16.64
14.53
14.17
16.71
8.79
16.64
16.94
54
11.39
Return on assets%
12.26
12.41
11.56
13.52
13.04
14.59
17.17
19.18
20.22
19.74
11.74
19.18
14.06
78
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.36%
4.32%
—
7.76
EPS growth%
28.07
25.80
26.77
28.35
29.30
30.29
31.76
34.64
31.71
29.39
26.92
31.71
29.35
67
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
5.09%
1.79%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.02
0.01
0.02
0.02
0.02
0.02
0.01
4.79%
4.85%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.81%
8.46%
—
18.90
Div yield (avg)%
14.28
14.15
12.23
11.62
11.95
11.96
10.15
8.56
10.44
12.08
9.29
10.44
11.96
90
26.92
Payout ratio%
9.86
10.56
11.63
14.16
16.95
15.13
14.22
12.28
11.71
12.56
4.18
12.56
12.42
60
90.29
Shares (diluted)M
104.2
110.8
97.16
88.25
75.80
72.00
78.46
75.61
80.99
85.17
91.11
2.36%
(1.79%)
41
24.19
Buyback yield%
19.01
21.64
22.32
22.72
25.01
24.73
23.75
25.81
27.77
30.53
7.81
25.81
24.24
38
1.482
D/E ratiox
1.158
1.316
1.227
1.310
1.375
1.522
1.457
1.584
1.454
1.490
0.495
1.490
1.414
69
0.147
Enterprise value$M
1.186
1.338
1.481
1.438
1.361
1.554
1.665
1.575
1.721
1.891
0.577
6.79%
5.30%
73
0.219
LT debt$M
0.607
0.575
0.513
0.535
0.492
0.525
0.540
0.591
0.542
0.514
0.212
0.86%
(1.03%)
61
Revenue
$0.785M
6.97%
1.00×
Cost of revenue
$0.354M
7.19%
1.02×
Operating expenses
$0.176M
6.76%
0.98×
Goodwill & intangibles
16.86%
Spread over hurdle
(2.80%)