0.469
Revenue$M
0.599
0.657
0.718
0.767
0.828
0.901
0.984
1.058
1.112
1.183
0.497
7.40%
7.74%
20
17.41
Revenue growth%
8.17
7.71
6.17
3.38
4.07
3.50
4.34
5.58
4.95
3.84
25.26
4.34
4.65
90
29.01
Gross margin%
3.74
1.59
1.21
3.09
0.48
1.05
1.28
0.40
0.40
0.40
7.49
0.40
1.13
91
26.42
Operating margin%
9.92
10.63
10.25
8.17
8.99
8.46
10.17
11.50
11.20
13.94
26.34
11.20
10.21
73
23.32
Net margin%
9.46
11.92
9.78
7.06
5.94
6.16
6.88
9.06
6.45
8.51
9.52
6.88
7.78
53
26.37
P/E ratio (avg)x
46.84
51.61
49.53
55.78
59.19
62.66
71.56
68.69
66.57
72.19
18.29
68.69
60.92
38
19.06
EV/EBITx
22.48
24.88
27.27
24.91
25.03
23.12
20.64
22.90
20.87
19.90
8.941
20.87
23.01
57
12.80
FCF yield (avg)%
6.39
4.70
3.42
4.11
6.13
7.24
6.73
4.53
3.77
1.42
2.68
4.53
4.61
59
8.39
FCF margin%
3.51
5.35
4.52
5.80
8.16
10.57
13.38
13.21
14.79
17.51
10.00
13.38
9.36
91
1.568
FCF / Net incomex
1.356
1.511
1.476
1.746
1.976
2.066
2.416
2.888
3.111
3.595
0.319
2.888
2.021
89
17.94
ROIC%
21.08
19.50
18.30
20.30
21.73
23.00
25.56
28.52
29.84
28.96
27.02
28.52
22.37
71
15.24
Return on equity%
21.91
24.07
22.80
21.37
20.63
21.81
21.47
19.94
20.69
20.20
23.40
20.69
21.42
92
9.30
Return on assets%
16.25
16.92
15.16
16.40
18.73
17.76
19.53
17.50
16.16
17.59
9.72
17.59
17.21
70
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
7.83%
6.98%
—
22.42
EPS growth%
14.95
16.59
14.78
12.37
10.25
10.87
8.47
11.38
8.94
9.22
9.63
9.22
11.13
22
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.46%)
(0.93%)
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
—
5.59%
5.45%
—
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
—
6.48%
7.96%
—
9.29
Div yield (avg)%
2.54
1.75
0.40
0.40
0.40
0.40
0.40
0.40
2.77
5.74
21.85
0.40
0.40
37
15.35
Payout ratio%
7.34
4.46
3.66
3.59
2.41
0.40
2.96
0.87
3.56
5.20
7.86
2.96
3.57
76
60.45
Shares (diluted)M
85.21
87.32
97.44
118.0
130.7
138.9
150.5
176.3
199.2
195.3
62.53
8.36%
10.46%
72
10.76
Buyback yield%
1.54
4.19
2.60
3.77
0.90
1.64
0.40
0.40
2.52
0.40
29.67
0.40
1.59
63
0.297
D/E ratiox
2.248
2.190
2.475
2.316
2.098
2.336
2.363
2.411
2.362
2.298
1.041
2.362
2.326
60
0.396
Enterprise value$M
0.107
0.123
0.143
0.149
0.161
0.164
0.196
0.211
0.241
0.281
0.205
11.79%
10.89%
10
0.499
LT debt$M
0.041
0.042
0.046
0.051
0.051
0.059
0.064
0.067
0.064
0.067
0.825
5.69%
5.01%
9
Revenue
$1.183M
7.74%
1.00×
Cost of revenue
$0.751M
7.70%
1.00×
Operating expenses
$0.273M
7.94%
1.02×
Spread over hurdle
(5.38%)