0.386
Revenue$M
0.722
0.768
0.839
0.901
0.982
1.054
1.161
1.291
1.436
1.538
0.414
9.38%
8.79%
41
29.28
Revenue growth%
9.03
8.30
9.19
6.21
7.82
9.56
11.57
10.06
13.02
12.13
21.72
11.57
9.37
77
21.22
Gross margin%
5.97
8.60
6.16
7.96
10.44
9.21
6.96
4.92
5.54
4.63
14.35
5.54
6.56
41
28.25
Operating margin%
8.23
8.47
10.82
8.76
6.28
9.09
12.07
12.67
13.86
11.91
24.31
12.07
9.95
49
4.51
Net margin%
27.75
28.48
29.01
30.42
28.33
26.32
24.07
26.20
23.52
26.47
17.17
26.20
27.11
50
24.19
P/E ratio (avg)x
37.57
41.78
39.84
38.06
37.34
41.76
38.76
35.54
36.60
41.63
33.75
38.76
38.41
57
9.652
EV/EBITx
25.81
27.23
32.28
31.02
32.67
37.39
39.55
39.17
42.47
40.89
29.99
39.55
35.03
44
13.24
FCF yield (avg)%
7.15
4.49
6.23
5.45
5.72
3.42
4.33
7.30
8.39
10.09
4.45
7.30
5.98
77
11.31
FCF margin%
7.44
7.09
7.55
5.85
7.14
4.52
6.22
3.42
2.80
5.14
6.06
4.52
6.04
38
1.453
FCF / Net incomex
0.257
0.250
0.291
0.327
0.324
0.340
0.365
0.369
0.383
0.449
1.109
0.369
0.334
29
11.00
ROIC%
25.79
28.54
28.03
27.45
24.97
27.64
29.47
26.60
28.97
27.24
5.58
27.64
27.54
58
10.48
Return on equity%
22.47
20.55
20.48
20.92
20.58
18.76
19.75
22.71
21.13
19.65
9.96
19.75
20.56
36
13.88
Return on assets%
7.47
9.53
10.84
13.20
12.01
12.70
10.55
8.24
8.00
8.32
22.70
8.32
10.04
82
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
1.25%
2.52%
—
4.09
EPS growth%
5.50
3.58
2.30
0.40
0.40
3.22
4.48
7.40
8.37
8.36
9.05
7.40
4.03
47
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
0.01
—
—
7.60%
4.04%
—
—
FCF per share$
—
—
—
—
—
0.01
—
0.01
0.01
0.01
—
8.09%
6.57%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(4.38%)
(1.76%)
—
13.78
Div yield (avg)%
27.92
30.36
30.79
30.15
28.16
30.47
28.85
26.22
25.84
25.25
25.83
26.22
28.51
42
4.06
Payout ratio%
6.69
6.69
7.47
7.96
10.79
12.65
10.78
7.78
9.95
9.78
10.87
9.95
8.87
24
258.4
Shares (diluted)M
363.6
380.4
415.9
412.7
475.4
488.0
533.1
606.0
623.8
649.7
263.9
6.45%
6.22%
78
14.64
Buyback yield%
29.40
29.10
30.21
30.92
29.15
30.94
29.79
28.26
28.51
28.05
8.33
28.51
29.28
14
0.414
D/E ratiox
1.305
1.311
1.378
1.448
1.596
1.540
1.510
1.693
1.833
1.938
1.332
1.693
1.525
70
0.201
Enterprise value$M
0.813
0.771
0.739
0.646
0.564
0.625
0.590
0.582
0.555
0.573
0.345
0.32%
(2.95%)
25
0.764
LT debt$M
0.920
0.941
1.042
1.199
1.350
1.449
1.584
1.677
1.759
2.081
1.210
9.04%
8.15%
6
Revenue
$1.538M
8.79%
1.00×
Cost of revenue
$1.011M
8.68%
0.99×
Operating expenses
$0.223M
8.64%
0.99×
Spread over hurdle
(0.55%)