2.172
Revenue$M
1.244
1.349
1.470
1.586
1.731
1.891
2.025
2.140
2.274
2.300
2.278
7.47%
7.29%
30
29.78
Revenue growth%
22.55
21.64
22.71
23.08
20.31
19.26
21.85
20.48
23.31
18.46
8.46
20.48
21.81
73
13.45
Gross margin%
5.68
4.69
6.13
3.94
6.19
7.01
9.96
11.58
9.15
22.98
28.68
9.15
6.16
86
21.43
Operating margin%
17.13
14.72
12.85
11.59
14.11
14.97
14.07
12.34
14.87
26.57
7.56
14.11
14.41
38
28.37
Net margin%
10.96
10.62
7.96
5.19
8.01
6.65
6.57
5.28
8.26
27.20
2.33
6.65
7.98
37
6.381
P/E ratio (avg)x
17.72
20.13
23.16
23.54
23.53
26.86
28.43
28.56
30.98
31.19
22.50
28.43
23.54
50
27.77
EV/EBITx
28.09
28.32
24.43
26.19
25.38
23.51
24.28
26.67
28.89
29.99
9.161
25.38
26.26
28
26.41
FCF yield (avg)%
12.52
9.61
7.25
9.27
6.60
4.33
2.04
0.40
2.28
29.16
7.17
2.28
6.93
22
4.01
FCF margin%
20.37
21.41
22.24
24.02
24.31
21.63
22.64
22.95
22.40
28.66
6.62
22.64
22.32
35
0.633
FCF / Net incomex
0.330
0.367
0.404
0.373
0.364
0.381
0.370
0.333
0.331
0.886
0.141
0.364
0.365
35
24.16
ROIC%
10.64
11.41
11.00
12.17
15.05
14.20
15.38
13.49
12.35
25.56
15.10
14.20
12.32
20
22.68
Return on equity%
7.99
8.31
6.66
9.58
9.55
9.29
10.49
11.39
13.23
14.89
22.00
10.49
9.42
83
27.80
Return on assets%
14.11
12.76
11.47
11.31
11.40
11.31
12.26
12.68
15.53
2.76
28.02
12.26
11.95
35
0.01
EPS$
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.01
0.01
8.96%
9.86%
—
12.24
EPS growth%
20.43
21.03
21.80
22.09
19.46
20.72
23.44
26.25
28.75
9.44
26.11
23.44
21.62
59
—
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
(2.90%)
(3.73%)
—
0.02
FCF per share$
0.01
0.01
0.01
—
—
—
—
0.01
0.01
0.01
0.01
2.05%
(0.61%)
—
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
2.72%
2.28%
—
20.73
Div yield (avg)%
18.92
17.77
20.45
20.65
22.23
22.81
25.65
28.27
29.00
9.57
14.26
25.65
21.44
43
15.23
Payout ratio%
26.23
25.07
26.76
28.03
26.40
24.82
22.54
22.61
24.48
21.03
10.20
24.48
25.00
50
79.59
Shares (diluted)M
111.5
115.9
110.7
104.2
102.2
116.6
120.6
127.3
145.0
82.86
78.44
6.84%
4.00%
85
12.78
Buyback yield%
26.47
25.04
26.72
29.56
27.31
24.36
26.39
28.05
30.67
10.81
18.04
27.31
26.71
54
0.421
D/E ratiox
0.151
0.152
0.159
0.141
0.130
0.142
0.137
0.125
0.115
1.785
0.833
0.130
0.141
69
1.464
Enterprise value$M
0.900
0.968
1.111
1.123
1.034
1.149
1.230
1.198
1.120
2.394
0.628
(0.05%)
2.77%
17
2.098
LT debt$M
0.799
0.814
0.719
0.669
0.661
0.703
0.630
0.681
0.737
0.918
2.574
1.97%
(2.25%)
76
Revenue
$2.274M
7.29%
1.00×
Cost of revenue
$1.530M
7.25%
1.00×
Operating expenses
$0.465M
7.33%
1.00×
Goodwill & intangibles
15.45%
Spread over hurdle
(3.06%)