0.383
Revenue$M
0.390
0.416
0.442
0.466
0.506
0.545
0.592
0.647
0.704
0.768
0.418
8.68%
7.99%
72
9.87
Revenue growth%
16.54
15.12
18.01
20.36
20.24
19.84
21.99
21.87
24.16
21.80
14.97
21.87
20.30
72
22.90
Gross margin%
7.68
8.08
9.66
11.09
13.21
13.81
12.97
14.99
13.45
11.14
23.58
13.45
12.06
7
20.56
Operating margin%
25.77
27.95
27.71
25.63
26.26
27.13
26.18
24.23
25.00
27.61
22.50
26.18
26.22
7
24.67
Net margin%
33.20
35.12
35.11
34.26
35.50
34.96
32.65
34.02
32.19
34.22
23.43
34.02
34.24
18
19.80
P/E ratio (avg)x
47.00
48.52
49.51
59.14
66.10
79.17
93.24
106.3
106.0
110.7
27.92
106.0
72.63
53
21.44
EV/EBITx
35.31
39.06
38.01
35.14
35.62
37.97
41.08
42.55
44.84
42.32
30.06
42.32
38.54
42
10.43
FCF yield (avg)%
17.95
17.37
18.07
16.23
13.27
11.88
10.34
13.26
12.20
10.30
18.42
11.88
13.27
68
7.63
FCF margin%
15.86
16.29
16.89
18.46
17.61
19.75
20.91
22.12
19.75
20.50
3.62
20.50
19.11
10
0.300
FCF / Net incomex
0.292
0.277
0.259
0.241
0.223
0.238
0.268
0.268
0.270
0.262
1.181
0.268
0.265
88
21.52
ROIC%
21.53
24.17
24.86
22.53
25.16
28.01
30.57
33.41
33.41
35.71
19.55
33.41
26.59
11
22.13
Return on equity%
29.42
30.68
31.76
34.33
32.67
33.47
33.65
34.61
36.17
39.16
8.53
34.61
33.56
33
28.70
Return on assets%
7.73
10.41
12.07
12.14
13.79
15.58
15.99
18.96
18.89
21.00
26.06
18.89
14.69
91
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
1.69%
1.26%
—
11.38
EPS growth%
8.75
7.77
7.36
6.96
6.11
7.17
7.72
10.00
8.78
7.74
18.04
7.74
7.73
18
—
Bookvalue per sh$
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
6.22%
8.12%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
4.72%
0.92%
—
—
Dividend per sh$
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
6.41%
8.88%
—
3.38
Div yield (avg)%
21.11
18.56
20.83
20.86
18.91
16.70
14.45
17.02
15.00
16.06
10.19
16.06
17.79
55
16.59
Payout ratio%
18.99
17.83
19.02
21.91
20.35
21.08
18.08
15.82
13.73
12.41
26.55
15.82
18.54
52
128.4
Shares (diluted)M
145.0
155.2
157.4
144.3
159.0
147.1
146.6
133.5
135.3
125.4
128.9
(4.63%)
(2.31%)
82
5.36
Buyback yield%
6.70
5.18
5.54
4.83
4.36
2.72
0.40
0.40
0.40
1.78
13.58
0.40
3.54
19
1.147
D/E ratiox
1.295
1.549
1.513
1.550
1.496
1.673
1.800
1.796
2.020
2.165
0.658
1.800
1.611
85
0.158
Enterprise value$M
0.631
0.667
0.708
0.788
0.948
1.129
1.187
1.265
1.504
1.526
0.532
9.99%
11.22%
12
0.492
LT debt$M
0.376
0.332
0.331
0.350
0.352
0.374
0.367
0.397
0.354
0.367
0.384
0.84%
(1.35%)
92
Revenue
$0.768M
7.99%
1.00×
Cost of revenue
$0.417M
7.91%
0.99×
Operating expenses
$0.092M
7.76%
0.98×
Goodwill & intangibles
16.70%
Spread over hurdle
13.24%