1.431
Revenue$M
0.673
0.734
0.791
0.867
0.935
1.002
1.081
1.183
1.302
1.442
1.528
9.06%
8.94%
34
22.81
Revenue growth%
28.29
27.94
29.82
28.20
31.04
31.92
30.74
33.73
30.93
33.52
27.93
31.92
30.83
74
6.61
Gross margin%
8.72
9.01
11.82
14.46
16.95
17.85
20.04
22.78
21.06
19.61
6.89
20.04
17.40
40
6.21
Operating margin%
24.58
23.34
25.71
24.19
26.04
23.48
23.20
22.32
19.98
22.91
26.34
22.91
23.41
58
15.23
Net margin%
18.38
20.94
18.28
19.39
19.14
20.49
21.62
18.68
20.89
18.98
10.53
20.49
19.26
48
27.65
P/E ratio (avg)x
20.22
21.39
20.58
20.97
19.46
21.71
20.30
21.82
24.81
28.28
35.97
21.82
21.18
65
15.78
EV/EBITx
30.13
33.70
37.69
34.65
34.85
39.43
36.10
38.76
39.99
38.28
8.489
38.76
36.89
40
14.19
FCF yield (avg)%
3.51
5.90
4.58
3.02
5.61
4.75
4.52
6.37
4.72
2.75
24.28
4.72
4.65
53
27.51
FCF margin%
27.74
29.29
29.97
28.99
27.35
28.50
25.77
27.50
25.56
27.17
17.59
27.17
27.62
77
0.797
FCF / Net incomex
0.748
0.836
0.914
0.952
1.095
1.077
1.054
1.119
1.102
1.315
0.906
1.102
1.065
47
11.47
ROIC%
6.09
8.73
6.13
7.21
5.26
6.82
6.29
8.13
9.41
6.65
21.20
6.82
6.73
11
12.95
Return on equity%
0.40
0.40
2.49
0.40
0.40
2.50
4.42
1.46
1.68
3.74
6.15
2.50
1.57
85
26.61
Return on assets%
11.88
11.65
10.26
9.66
11.39
12.83
10.34
9.71
10.07
10.58
16.91
10.34
10.46
8
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(7.14%)
(3.06%)
—
6.76
EPS growth%
3.38
0.95
0.40
0.40
2.08
1.42
4.11
1.40
1.70
0.46
25.96
1.42
1.41
35
0.01
Bookvalue per sh$
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.01
8.99%
10.36%
—
0.01
FCF per share$
0.01
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.01
7.93%
11.01%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.04%)
(0.60%)
—
23.56
Div yield (avg)%
28.17
26.09
26.29
27.54
28.24
25.43
25.98
25.88
26.28
26.27
14.61
25.98
26.28
85
9.31
Payout ratio%
20.79
17.87
19.89
20.69
17.75
17.49
18.58
16.39
14.26
13.66
6.36
16.39
17.81
21
75.22
Shares (diluted)M
102.2
119.6
120.4
123.4
125.8
139.1
162.0
159.5
159.6
163.5
76.83
5.39%
5.97%
52
5.08
Buyback yield%
25.94
25.39
25.06
26.84
25.17
26.12
25.96
27.31
28.52
28.89
11.37
27.31
26.04
88
1.245
D/E ratiox
1.529
1.709
1.595
1.632
1.679
1.548
1.681
1.788
2.023
2.296
1.054
1.788
1.680
18
1.734
Enterprise value$M
0.988
1.061
1.249
1.394
1.483
1.456
1.737
1.713
1.844
2.159
1.216
7.81%
8.17%
30
0.810
LT debt$M
0.411
0.397
0.409
0.401
0.382
0.341
0.347
0.322
0.278
0.247
0.179
(8.31%)
(4.50%)
21
Revenue
$1.442M
8.94%
1.00×
Cost of revenue
$0.675M
8.99%
1.00×
Operating expenses
$0.340M
8.85%
0.99×
Spread over hurdle
11.11%