0.048
Revenue$M
0.052
0.055
0.057
0.061
0.065
0.067
0.070
0.073
0.076
0.051
0.054
4.51%
4.54%
55
29.58
Revenue growth%
16.64
16.87
15.49
17.42
19.77
18.10
19.86
18.20
19.30
21.60
29.75
19.30
17.76
7
14.56
Gross margin%
26.06
24.14
24.95
27.90
30.16
27.51
25.47
22.76
24.67
19.91
16.52
25.47
25.21
12
18.65
Operating margin%
26.46
27.83
28.08
26.52
26.37
27.29
27.34
27.35
25.83
6.92
3.41
27.29
26.90
11
23.90
Net margin%
4.95
2.67
1.77
0.72
0.40
0.40
0.40
0.40
1.59
15.90
7.10
0.40
1.15
60
6.152
P/E ratio (avg)x
63.55
74.98
86.93
94.19
95.46
115.1
120.3
134.6
152.6
26.54
11.66
120.3
94.83
34
13.23
EV/EBITx
23.22
19.88
21.49
18.65
19.50
16.60
16.95
16.93
18.41
12.10
18.11
16.95
19.08
81
21.99
FCF yield (avg)%
31.28
33.16
34.34
35.51
33.63
31.43
31.30
28.92
27.26
22.90
22.16
31.30
31.98
59
9.42
FCF margin%
25.65
28.23
26.49
26.09
27.66
30.14
29.54
31.91
29.34
14.93
17.86
29.54
27.95
52
0.600
FCF / Net incomex
0.602
0.574
0.633
0.673
0.661
0.716
0.694
0.621
0.576
1.576
1.353
0.661
0.633
46
5.37
ROIC%
14.36
13.41
12.89
15.37
17.29
18.67
21.23
18.83
19.42
3.46
23.28
18.83
17.28
74
2.48
Return on equity%
21.50
23.92
25.12
24.39
22.11
23.63
21.09
19.00
21.08
15.58
21.24
21.09
21.80
59
2.22
Return on assets%
22.07
24.67
23.47
25.30
24.21
26.53
27.34
29.26
29.01
29.92
13.86
27.34
24.99
5
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
4.67%
3.31%
—
13.19
EPS growth%
25.04
24.57
21.91
21.53
20.44
20.00
17.01
14.02
13.53
6.22
11.89
17.01
20.99
67
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(5.11%)
(2.99%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
2.00%
5.47%
—
—
Dividend per sh$
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
—
14.16%
12.57%
—
19.42
Div yield (avg)%
8.30
8.98
10.92
12.17
12.66
9.80
7.05
7.05
4.73
25.68
22.25
7.05
9.39
37
14.91
Payout ratio%
14.69
12.49
14.91
17.04
15.73
18.55
17.34
15.36
16.51
9.46
11.76
16.51
15.55
90
17.28
Shares (diluted)M
20.65
20.86
21.99
22.63
24.18
26.26
25.03
25.46
24.31
17.35
18.02
1.44%
2.32%
31
22.99
Buyback yield%
0.99
2.64
0.40
1.60
0.40
0.40
0.40
0.40
2.88
26.14
7.06
0.40
0.69
21
1.320
D/E ratiox
1.616
1.630
1.549
1.535
1.388
1.432
1.300
1.374
1.528
0.718
0.344
1.388
1.532
65
0.047
Enterprise value$M
0.056
0.057
0.054
0.059
0.063
0.062
0.067
0.067
0.066
0.048
0.031
2.06%
1.38%
22
0.052
LT debt$M
0.054
0.051
0.054
0.059
0.059
0.063
0.061
0.056
0.054
0.039
0.021
(1.65%)
(0.74%)
61
Revenue
$0.076M
4.54%
1.00×
Cost of revenue
$0.043M
4.60%
1.01×
Operating expenses
—
4.42%
0.99×
Goodwill & intangibles
14.11%
Spread over hurdle
17.30%