0.346
Revenue$M
0.350
0.378
0.398
0.438
0.476
0.519
0.552
0.604
0.666
0.370
0.407
8.72%
8.14%
33
24.62
Revenue growth%
29.91
32.41
32.74
34.85
36.81
39.66
40.38
39.86
39.17
21.42
7.89
39.66
35.83
33
26.08
Gross margin%
19.47
20.45
21.97
24.52
24.19
25.05
26.39
26.84
27.53
14.56
25.96
26.39
24.36
60
21.22
Operating margin%
2.51
1.43
0.40
0.40
3.33
1.69
0.75
0.40
0.40
15.26
27.60
0.75
1.09
78
4.12
Net margin%
23.50
22.60
24.08
22.26
21.21
23.48
24.09
26.21
23.40
13.38
24.49
23.48
23.44
72
24.75
P/E ratio (avg)x
28.11
28.76
32.35
34.54
34.78
37.56
40.87
42.11
45.63
26.10
7.930
40.87
34.66
41
21.45
EV/EBITx
27.45
30.65
35.09
38.51
38.08
39.99
44.92
46.26
52.62
36.55
26.21
44.92
38.30
86
12.28
FCF yield (avg)%
20.49
21.22
19.40
18.73
19.06
20.92
19.54
20.86
20.41
10.30
19.92
20.41
20.45
22
25.31
FCF margin%
18.25
18.24
20.06
17.14
15.60
15.30
13.72
13.16
12.36
28.24
12.07
13.72
16.37
53
0.347
FCF / Net incomex
2.214
2.036
2.025
2.293
2.480
2.799
2.968
2.781
2.569
1.615
0.868
2.781
2.387
64
4.30
ROIC%
8.13
5.25
4.72
5.72
4.09
5.31
3.20
5.27
7.09
8.01
2.41
5.27
5.29
25
21.83
Return on equity%
5.20
6.06
7.71
5.53
4.18
5.22
7.48
6.61
4.85
3.04
25.16
5.22
5.79
86
7.37
Return on assets%
20.20
18.66
19.90
18.43
17.74
16.78
13.98
13.46
12.92
17.72
27.38
13.98
18.09
88
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(3.82%)
(3.76%)
—
22.15
EPS growth%
13.25
11.02
11.27
10.06
9.06
7.66
7.96
10.41
8.99
10.22
21.55
8.99
10.24
44
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(5.32%)
(5.02%)
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
7.96%
7.36%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
5.95%
2.35%
—
18.14
Div yield (avg)%
22.71
22.94
25.63
28.47
26.93
26.77
24.16
23.49
20.72
11.88
11.32
24.16
24.54
16
9.95
Payout ratio%
21.68
20.23
20.99
19.20
20.60
22.00
19.94
18.37
18.19
25.61
15.95
19.94
20.42
39
97.09
Shares (diluted)M
112.1
125.5
128.9
135.5
127.2
133.8
149.4
166.2
185.8
96.17
97.46
6.52%
4.86%
47
20.30
Buyback yield%
20.56
17.95
15.58
17.09
16.86
19.80
17.97
20.43
19.94
19.18
4.02
19.80
18.88
93
1.549
D/E ratiox
0.835
0.869
0.909
1.005
0.941
0.993
1.088
1.254
1.302
0.259
0.626
1.088
0.967
14
0.218
Enterprise value$M
0.551
0.550
0.596
0.693
0.695
0.726
0.755
0.899
0.907
0.351
0.381
5.53%
6.84%
32
0.555
LT debt$M
0.762
0.716
0.814
0.941
0.930
0.892
0.863
0.892
0.929
0.349
0.622
(0.25%)
2.80%
25
Revenue
$0.666M
8.14%
1.00×
Cost of revenue
$0.285M
8.14%
1.00×
Operating expenses
$0.170M
8.20%
1.01×
Goodwill & intangibles
16.05%
Spread over hurdle
38.57%