0.018
Revenue$M
0.049
0.052
0.055
0.058
0.062
0.067
0.072
0.076
0.080
0.084
0.018
6.44%
6.23%
26
9.07
Revenue growth%
21.80
24.32
21.54
23.99
26.10
25.11
27.65
27.74
29.80
30.55
12.49
27.74
25.61
87
21.00
Gross margin%
20.56
19.55
20.09
22.09
22.51
25.33
23.60
22.24
24.32
22.71
13.05
23.60
22.38
15
12.63
Operating margin%
26.42
23.85
21.40
22.68
23.70
26.29
26.55
27.47
28.26
27.29
21.66
27.29
26.35
65
27.80
Net margin%
3.27
5.44
5.49
8.42
9.09
11.79
13.11
11.30
13.02
11.00
8.72
11.79
10.05
20
30.81
P/E ratio (avg)x
11.72
11.04
12.05
12.57
13.13
12.94
13.91
14.86
14.57
15.31
15.23
14.57
13.03
52
32.11
EV/EBITx
9.809
9.980
10.75
11.23
12.38
11.89
12.95
13.33
12.55
13.80
7.853
12.95
12.13
40
27.31
FCF yield (avg)%
30.62
31.08
30.01
29.09
27.31
27.18
29.34
30.32
29.62
31.16
21.65
29.62
29.81
83
3.22
FCF margin%
8.38
11.27
10.26
10.80
13.58
12.43
11.61
9.54
9.11
9.75
16.48
9.75
10.53
9
1.087
FCF / Net incomex
2.285
2.393
2.343
2.397
2.762
2.619
2.893
3.337
3.399
3.689
0.697
3.337
2.690
6
22.22
ROIC%
24.45
23.51
21.76
22.21
23.69
24.65
24.17
23.46
26.30
25.84
28.18
24.65
23.93
26
28.35
Return on equity%
8.84
10.86
13.51
12.89
14.54
15.21
12.61
10.90
10.03
9.55
8.66
10.90
11.75
60
11.54
Return on assets%
9.23
10.45
8.79
7.50
8.99
9.50
12.42
12.03
14.53
15.14
18.04
12.42
9.98
37
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
1.64%
5.51%
—
23.95
EPS growth%
22.09
21.52
24.14
25.28
24.34
22.29
20.33
23.04
22.50
21.33
15.83
22.29
22.39
12
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.38%
1.77%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
0.01
—
13.94%
7.16%
—
—
Dividend per sh$
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
7.24%
5.06%
—
19.00
Div yield (avg)%
2.23
4.95
3.20
1.28
0.91
3.63
4.40
5.26
3.88
1.04
8.90
3.88
3.41
13
6.44
Payout ratio%
14.45
14.29
15.35
12.74
12.78
10.70
11.72
13.13
11.15
8.51
15.73
11.15
12.76
14
11.53
Shares (diluted)M
16.38
19.03
20.21
23.84
26.79
29.43
31.91
36.31
41.45
48.89
11.89
12.79%
11.86%
15
24.17
Buyback yield%
21.29
19.57
18.15
18.23
15.53
13.32
11.82
11.63
14.36
11.73
15.06
11.82
14.94
94
1.561
D/E ratiox
1.097
1.077
1.132
1.321
1.280
1.292
1.324
1.517
1.780
2.043
0.532
1.517
1.306
73
0.076
Enterprise value$M
0.057
0.061
0.065
0.068
0.066
0.075
0.086
0.083
0.096
0.110
0.061
10.67%
6.89%
35
0.065
LT debt$M
—
—
—
—
—
—
—
—
—
—
0.044
(1.68%)
(0.06%)
74
Revenue
$0.084M
6.23%
1.00×
Cost of revenue
$0.058M
6.04%
0.98×
Operating expenses
—
6.60%
1.04×
Goodwill & intangibles
17.30%
Spread over hurdle
15.56%