0.519
Revenue$M
0.575
0.607
0.640
0.660
0.681
0.713
0.743
0.758
0.766
0.798
0.533
3.23%
3.43%
10
26.85
Revenue growth%
12.11
12.52
12.06
14.54
16.14
17.01
14.61
14.41
11.69
11.64
5.09
14.41
13.46
68
27.36
Gross margin%
24.36
26.76
29.02
31.94
32.81
33.72
31.08
33.52
31.39
29.27
13.10
31.39
31.23
6
2.79
Operating margin%
29.39
30.82
28.65
30.70
29.07
27.91
29.68
30.83
30.07
30.90
21.05
30.07
29.87
36
26.88
Net margin%
7.94
6.96
6.17
4.46
7.27
7.91
6.67
9.30
9.18
9.54
25.25
9.18
7.59
92
29.54
P/E ratio (avg)x
14.34
13.95
16.75
18.80
21.03
21.30
25.44
25.08
29.32
31.96
6.813
25.44
21.16
12
15.80
EV/EBITx
10.97
11.85
12.13
11.95
11.03
11.69
10.28
9.418
9.469
9.244
23.61
9.469
11.00
39
6.47
FCF yield (avg)%
24.56
21.82
20.01
20.69
21.31
19.08
17.94
19.63
22.22
23.18
29.64
19.63
21.00
25
8.25
FCF margin%
24.14
21.90
24.85
23.45
21.76
22.77
20.86
22.21
24.93
22.09
29.97
22.21
22.49
42
1.060
FCF / Net incomex
1.326
1.318
1.274
1.442
1.551
1.622
1.559
1.732
1.815
1.961
1.075
1.732
1.555
46
16.97
ROIC%
23.52
20.65
20.89
23.54
20.75
21.52
22.69
25.31
22.37
24.72
8.65
22.69
22.53
14
26.84
Return on equity%
21.32
19.17
19.92
20.04
22.93
23.63
21.70
21.02
23.14
22.11
23.19
22.11
21.51
24
6.01
Return on assets%
17.25
14.42
11.98
11.97
9.79
10.88
13.68
12.26
9.54
6.76
23.59
10.88
11.97
20
0.01
EPS$
—
—
—
—
—
—
—
—
—
—
0.01
1.63%
0.28%
—
8.77
EPS growth%
13.21
11.93
13.16
14.73
12.82
12.19
12.82
14.86
13.68
13.83
29.65
13.68
13.19
33
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
5.24%
1.19%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
8.00%
7.62%
—
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
0.01
1.28%
4.92%
—
19.44
Div yield (avg)%
10.45
11.28
10.12
8.00
5.77
4.77
7.34
8.20
6.57
5.81
11.02
6.57
7.67
86
20.74
Payout ratio%
28.65
28.60
31.21
33.85
36.81
37.39
38.28
40.54
39.41
40.85
15.43
39.41
37.10
89
53.56
Shares (diluted)M
88.06
95.31
105.7
125.3
125.8
131.7
154.2
165.2
165.3
198.9
52.55
9.59%
10.33%
61
25.68
Buyback yield%
5.20
7.61
7.48
5.59
6.40
9.14
9.09
6.46
4.45
1.68
15.41
6.46
6.43
17
0.159
D/E ratiox
0.583
0.586
0.610
0.654
0.645
0.714
0.724
0.816
0.895
0.965
1.660
0.816
0.684
88
0.069
Enterprise value$M
0.118
0.131
0.120
0.110
0.118
0.118
0.109
0.117
0.108
0.105
0.128
(2.26%)
(0.16%)
30
0.680
LT debt$M
0.273
0.279
0.313
0.363
0.382
0.367
0.412
0.424
0.492
0.563
0.692
8.08%
8.40%
33
Revenue
$0.798M
3.43%
1.00×
Cost of revenue
$0.559M
3.62%
1.02×
Operating expenses
$0.174M
3.20%
0.98×
Spread over hurdle
(9.12%)