1.296
Revenue$M
1.355
1.350
1.368
1.356
1.382
1.430
1.443
1.439
1.420
1.372
1.387
0.93%
0.71%
14
14.91
Revenue growth%
4.21
4.09
2.21
1.08
1.02
0.40
0.40
0.40
0.40
21.81
10.66
0.40
1.05
42
6.31
Gross margin%
15.40
14.59
17.14
14.40
12.12
14.80
16.20
14.81
16.54
24.26
10.12
14.81
15.11
94
21.43
Operating margin%
25.57
23.19
23.97
22.05
21.50
19.10
17.89
18.35
20.34
4.43
15.57
19.10
21.78
56
13.20
Net margin%
15.18
15.36
12.37
10.47
11.28
8.94
8.03
10.57
11.59
26.54
25.53
10.57
11.43
35
15.64
P/E ratio (avg)x
29.58
32.02
37.93
42.39
44.39
51.53
53.47
56.68
55.59
27.00
9.676
53.47
43.39
81
30.92
EV/EBITx
39.27
37.14
36.87
38.93
40.97
42.35
47.31
44.20
44.57
16.93
33.98
44.20
41.02
38
13.30
FCF yield (avg)%
4.29
5.70
3.45
2.88
2.81
3.94
3.89
5.85
4.12
18.78
21.04
3.94
4.03
68
16.32
FCF margin%
26.02
26.11
24.68
27.32
27.58
26.80
26.88
24.60
22.96
15.11
14.29
26.80
26.45
16
1.097
FCF / Net incomex
0.354
0.353
0.366
0.355
0.347
0.327
0.339
0.366
0.360
1.521
0.535
0.347
0.355
68
20.35
ROIC%
22.24
22.67
22.22
23.54
25.84
24.24
25.84
22.97
23.22
19.76
16.03
24.24
23.10
55
25.55
Return on equity%
23.26
20.40
19.29
22.09
23.12
25.97
25.01
22.04
20.69
26.86
26.25
23.12
22.61
88
8.64
Return on assets%
4.91
5.92
4.24
6.39
5.75
3.70
5.44
4.75
3.06
8.81
24.87
4.75
4.83
42
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.14%
2.71%
—
12.33
EPS growth%
13.91
15.12
17.54
17.44
16.91
15.54
14.76
13.79
14.70
23.08
29.43
14.76
14.94
66
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(1.79%)
(2.28%)
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.03
0.03
0.01
0.01
13.89%
9.02%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
(1.46%)
2.73%
—
22.52
Div yield (avg)%
17.24
18.81
18.88
20.83
20.99
19.80
17.66
15.29
14.75
20.67
17.30
17.66
18.24
84
27.42
Payout ratio%
11.14
12.88
12.81
10.23
11.76
11.82
13.88
12.02
11.74
20.98
6.98
11.82
11.79
90
92.94
Shares (diluted)M
132.5
127.7
148.1
172.2
167.0
180.8
194.5
215.5
219.9
92.05
93.67
5.02%
4.86%
76
18.38
Buyback yield%
0.40
0.40
0.40
2.12
3.56
4.65
4.57
4.22
5.67
24.73
10.53
4.57
2.84
72
0.787
D/E ratiox
0.596
0.623
0.535
0.544
0.554
0.526
0.539
0.472
0.442
1.344
1.295
0.526
0.541
62
0.727
Enterprise value$M
0.098
0.096
0.095
0.102
0.104
0.116
0.112
0.112
0.102
1.179
1.086
(0.02%)
(0.55%)
13
0.227
LT debt$M
1.816
1.771
2.041
1.969
2.188
2.305
2.536
3.011
3.323
0.276
0.446
11.04%
8.72%
46
Revenue
$1.420M
0.71%
1.00×
Cost of revenue
$0.831M
0.40%
0.97×
Operating expenses
$0.197M
1.05%
1.03×
Goodwill & intangibles
15.43%
Spread over hurdle
(2.01%)