0.829
Revenue$M
0.671
0.721
0.780
0.839
0.899
0.944
1.003
1.062
1.126
0.901
0.910
6.05%
6.83%
17
20.54
Revenue growth%
12.33
13.82
16.29
17.12
15.89
18.72
18.12
21.11
18.92
27.34
24.79
18.72
16.70
61
12.00
Gross margin%
25.40
26.84
29.46
31.45
33.15
32.72
31.11
32.88
35.47
17.43
20.43
32.88
31.28
6
8.17
Operating margin%
27.27
26.26
24.12
21.13
22.57
19.72
19.22
18.14
17.66
28.48
8.37
19.22
21.85
58
26.45
Net margin%
20.55
22.41
21.79
21.55
21.33
22.69
20.69
21.50
21.49
11.30
18.82
21.49
21.50
22
30.53
P/E ratio (avg)x
56.95
57.86
67.19
75.18
81.60
94.64
103.8
106.6
110.6
28.28
17.76
103.8
78.39
70
33.85
EV/EBITx
11.54
11.50
10.91
11.32
10.86
11.08
10.91
9.363
9.372
22.95
28.37
10.86
10.91
41
11.07
FCF yield (avg)%
18.83
18.52
16.92
14.59
15.36
12.44
11.86
12.03
13.93
10.65
20.37
12.44
14.98
37
6.17
FCF margin%
13.34
12.86
12.77
15.61
14.77
11.97
13.27
14.89
16.30
27.85
16.29
14.77
13.31
82
0.317
FCF / Net incomex
2.353
2.542
3.001
3.526
3.435
3.512
4.197
4.667
5.072
0.207
1.687
4.197
3.474
38
14.01
ROIC%
14.14
14.15
11.49
8.97
11.92
11.36
10.43
7.88
9.40
19.16
19.34
10.43
11.42
70
15.42
Return on equity%
10.97
11.43
12.60
9.72
10.81
8.12
5.38
5.77
7.77
16.10
22.54
7.77
9.90
18
15.93
Return on assets%
24.01
25.61
25.58
23.38
25.91
24.68
23.92
22.00
24.64
20.26
10.23
24.64
24.32
79
0.01
EPS$
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.01
0.01
8.86%
7.57%
—
19.01
EPS growth%
29.95
30.48
30.82
31.25
31.83
30.67
30.34
29.35
29.14
26.58
28.53
30.34
30.41
39
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
—
0.01
12.24%
7.10%
—
0.01
FCF per share$
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
6.57%
9.32%
—
0.01
Dividend per sh$
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
11.49%
9.89%
—
8.66
Div yield (avg)%
27.82
29.04
30.96
31.78
33.66
35.98
37.09
39.70
38.65
28.24
23.34
37.09
32.72
37
14.84
Payout ratio%
1.08
3.73
1.15
0.53
0.73
0.40
0.40
0.62
0.40
17.20
21.67
0.40
0.67
73
38.82
Shares (diluted)M
27.73
28.43
30.82
32.67
29.82
26.55
26.99
23.48
24.92
38.55
37.49
(5.27%)
(0.57%)
28
16.11
Buyback yield%
19.17
18.12
19.59
19.84
20.21
17.67
14.86
15.46
14.71
10.94
24.28
15.46
17.89
49
0.375
D/E ratiox
1.459
1.386
1.340
1.208
1.102
0.983
1.013
1.051
0.948
1.546
0.877
1.013
1.155
7
0.742
Enterprise value$M
0.464
0.507
0.552
0.621
0.630
0.694
0.681
0.684
0.728
0.859
0.118
3.25%
6.50%
48
0.240
LT debt$M
0.226
0.237
0.213
0.220
0.191
0.197
0.176
0.151
0.159
0.711
0.545
(6.28%)
(5.90%)
33
Revenue
$1.126M
6.83%
1.00×
Cost of revenue
$0.761M
6.79%
1.00×
Operating expenses
$0.257M
6.99%
1.01×
Goodwill & intangibles
16.30%
Property and equipment
16.07%
Spread over hurdle
(3.30%)