0.412
Revenue$M
0.486
0.501
0.518
0.517
0.518
0.516
0.528
0.532
0.530
0.552
0.458
1.27%
1.38%
47
3.79
Revenue growth%
32.83
32.17
35.05
33.39
33.81
36.26
37.61
40.54
38.88
41.51
27.83
38.88
35.65
81
9.89
Gross margin%
18.93
16.46
14.48
12.19
11.92
12.14
14.16
13.40
15.56
17.47
29.05
14.16
14.32
38
13.31
Operating margin%
16.12
16.23
13.95
15.27
15.82
18.19
17.70
20.44
19.01
21.06
11.75
19.01
16.96
9
16.59
Net margin%
18.54
17.07
18.82
20.28
22.53
20.13
18.89
16.46
17.44
17.71
18.16
17.71
18.68
74
21.37
P/E ratio (avg)x
26.66
28.53
27.26
24.91
23.62
22.25
25.04
24.99
26.32
28.39
14.09
25.04
25.68
21
21.42
EV/EBITx
32.76
34.48
34.23
38.55
44.25
47.51
50.16
50.83
54.56
57.85
12.93
50.83
45.88
85
22.50
FCF yield (avg)%
8.25
5.31
6.77
6.00
8.31
9.15
11.33
9.57
7.36
10.22
17.47
9.57
8.28
30
8.68
FCF margin%
25.20
25.00
27.51
26.80
29.47
32.23
31.19
32.21
31.23
29.48
5.76
31.23
29.48
91
0.334
FCF / Net incomex
0.635
0.642
0.572
0.597
0.604
0.666
0.623
0.658
0.678
0.657
0.356
0.658
0.638
70
6.28
ROIC%
9.29
11.01
12.39
14.45
13.01
15.16
15.38
18.25
20.36
18.94
5.98
18.25
14.81
73
22.01
Return on equity%
23.22
22.36
24.17
23.93
24.80
22.35
24.71
24.37
22.37
20.76
8.57
22.37
23.57
51
7.01
Return on assets%
15.78
18.44
21.14
18.36
16.04
17.44
19.72
22.13
22.29
23.70
26.00
22.13
19.08
76
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
12.76%
12.15%
—
29.99
EPS growth%
14.10
16.46
17.73
18.32
21.26
22.65
22.48
24.82
25.89
25.69
17.89
24.82
21.87
46
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
10.63%
9.01%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(3.43%)
(4.84%)
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.95%
7.67%
—
28.02
Div yield (avg)%
15.61
15.41
18.18
19.23
21.17
23.06
24.10
25.84
26.58
27.10
27.84
25.84
22.12
64
26.07
Payout ratio%
10.77
13.13
11.85
11.23
8.28
10.70
13.50
14.86
14.65
16.65
22.76
14.65
12.49
30
94.99
Shares (diluted)M
127.0
120.3
123.4
120.2
133.5
136.6
154.2
167.9
157.4
158.3
94.74
3.46%
2.36%
54
9.45
Buyback yield%
11.49
8.92
11.70
10.90
13.42
16.30
18.65
18.01
16.04
18.83
22.96
18.01
14.73
37
1.690
D/E ratiox
0.733
0.673
0.665
0.659
0.592
0.547
0.549
0.587
0.649
0.591
1.067
0.587
0.621
46
0.166
Enterprise value$M
0.055
0.055
0.065
0.076
0.074
0.073
0.084
0.097
0.102
0.101
0.155
6.25%
7.47%
85
0.506
LT debt$M
0.176
0.158
0.179
0.175
0.196
0.215
0.199
0.180
0.197
0.182
0.203
(1.40%)
1.02%
61
Revenue
$0.552M
1.38%
1.00×
Cost of revenue
$0.365M
1.36%
1.00×
Operating expenses
$0.097M
1.12%
0.97×
Goodwill & intangibles
16.87%
Spread over hurdle
31.15%