0.624
Revenue$M
0.280
0.304
0.325
0.353
0.391
0.421
0.462
0.508
0.553
0.663
0.665
9.42%
8.76%
40
15.56
Revenue growth%
7.75
6.84
9.60
11.19
14.15
14.56
11.86
11.55
9.25
17.60
27.01
11.86
10.39
61
23.53
Gross margin%
4.31
4.60
5.78
5.47
7.99
10.31
11.31
9.13
11.04
26.96
18.56
10.31
6.88
80
20.45
Operating margin%
0.40
0.40
2.09
0.40
0.86
0.40
2.14
1.22
3.80
26.04
20.30
1.22
0.63
76
11.93
Net margin%
25.30
27.89
28.33
30.44
29.58
30.00
27.08
25.09
24.96
15.83
24.20
27.08
27.48
7
36.19
P/E ratio (avg)x
32.31
35.68
37.78
39.83
41.79
39.58
37.26
36.07
40.42
14.37
8.936
39.58
37.52
63
29.88
EV/EBITx
37.77
40.61
39.67
41.93
44.31
44.02
38.08
36.17
36.11
8.326
36.65
38.08
38.88
12
14.24
FCF yield (avg)%
24.17
25.64
23.00
20.41
19.52
17.28
16.72
16.10
13.38
12.09
7.11
16.72
19.97
10
5.99
FCF margin%
2.39
3.33
1.21
2.39
2.49
0.40
3.28
2.98
1.30
14.98
26.27
2.49
2.44
22
0.668
FCF / Net incomex
1.412
1.493
1.555
1.580
1.709
1.534
1.413
1.273
1.315
1.739
1.629
1.413
1.453
11
2.84
ROIC%
17.25
15.52
13.60
10.71
13.68
15.66
17.17
18.67
19.16
24.29
30.00
17.17
15.59
55
5.01
Return on equity%
30.29
30.69
30.97
28.04
25.63
24.87
23.40
26.29
25.80
11.16
29.08
25.63
26.98
78
5.65
Return on assets%
8.59
6.07
5.25
4.50
4.88
2.48
4.96
7.72
5.91
18.20
8.64
4.96
5.58
21
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
1.31%
0.26%
—
2.54
EPS growth%
2.72
0.40
3.40
6.21
6.88
6.07
4.35
2.40
3.70
25.11
27.36
4.35
4.03
90
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
8.54%
7.31%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(1.14%)
1.51%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.91%)
(0.92%)
—
13.91
Div yield (avg)%
22.42
19.70
19.17
19.47
21.92
24.68
24.01
24.05
25.82
10.62
27.40
24.05
22.17
41
24.85
Payout ratio%
4.40
5.22
4.74
4.64
2.62
4.21
1.41
2.53
4.33
21.95
6.57
2.62
4.36
79
118.2
Shares (diluted)M
92.94
100.1
104.1
93.71
98.54
93.14
81.76
77.06
75.67
122.0
121.8
(4.19%)
(1.69%)
44
11.23
Buyback yield%
16.17
14.07
13.61
15.17
13.67
11.15
10.18
10.93
9.81
24.87
26.15
10.93
13.64
74
1.161
D/E ratiox
0.424
0.379
0.376
0.410
0.391
0.409
0.402
0.389
0.363
0.424
0.234
0.391
0.396
60
0.596
Enterprise value$M
0.590
0.631
0.586
0.536
0.499
0.520
0.472
0.494
0.482
0.404
0.093
(2.12%)
(3.24%)
95
0.467
LT debt$M
0.455
0.464
0.476
0.427
0.467
0.419
0.392
0.427
0.410
0.658
0.426
(0.83%)
(2.45%)
26
Revenue
$0.553M
8.76%
1.00×
Cost of revenue
$0.271M
8.87%
1.01×
Operating expenses
$0.116M
9.09%
1.03×
Spread over hurdle
(2.01%)