0.730
Revenue$M
2.162
2.338
2.503
2.757
2.959
3.232
3.531
3.766
4.141
4.447
0.810
8.49%
8.40%
88
6.58
Revenue growth%
5.68
5.31
4.44
1.89
0.95
1.71
3.70
2.66
3.43
5.11
5.25
3.43
3.57
7
16.28
Gross margin%
15.20
16.97
16.28
18.76
17.53
14.87
14.08
13.85
13.57
13.95
5.77
13.95
15.03
63
5.39
Operating margin%
18.93
18.38
15.45
14.12
16.48
19.40
20.61
22.31
23.40
22.57
2.69
22.31
19.17
41
20.96
Net margin%
2.28
2.81
5.70
5.94
3.24
1.11
0.40
2.53
0.77
2.55
11.12
1.11
2.54
53
33.48
P/E ratio (avg)x
47.60
53.12
59.80
59.35
69.46
69.61
80.54
88.81
84.78
84.40
11.81
84.40
69.53
14
28.02
EV/EBITx
20.55
23.14
22.32
24.74
28.08
31.00
33.61
33.87
33.45
31.02
37.90
33.45
29.54
14
13.88
FCF yield (avg)%
26.76
28.08
30.57
31.92
29.21
30.38
28.78
29.70
29.62
27.80
8.58
29.62
29.42
53
29.01
FCF margin%
23.14
21.55
21.33
24.28
21.47
19.27
21.72
23.44
25.91
26.69
15.11
23.44
22.43
90
1.311
FCF / Net incomex
1.206
1.334
1.497
1.414
1.606
1.750
1.761
1.905
2.057
1.926
0.944
1.905
1.678
69
13.35
ROIC%
16.16
14.94
17.28
19.21
16.57
18.30
20.47
17.66
18.89
16.78
3.46
18.30
17.47
71
3.86
Return on equity%
15.87
18.07
18.59
19.60
22.13
20.69
17.96
17.85
19.12
16.30
25.93
17.96
18.33
51
11.82
Return on assets%
16.56
19.03
20.49
18.99
21.94
23.57
22.56
23.34
25.87
23.02
8.54
23.34
22.25
55
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
8.75%
6.47%
—
18.18
EPS growth%
12.37
13.86
12.04
13.55
15.18
15.04
12.74
10.63
12.18
14.56
11.43
12.74
13.15
77
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(0.07%)
0.73%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
6.93%
3.50%
—
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
10.28%
8.27%
—
3.90
Div yield (avg)%
5.80
5.97
6.92
6.04
7.12
6.78
8.88
10.74
10.18
12.53
21.54
10.18
7.02
39
22.00
Payout ratio%
19.59
20.38
21.30
23.02
25.11
27.63
30.22
28.44
27.42
27.18
10.98
27.63
26.14
64
185.2
Shares (diluted)M
136.2
146.7
135.4
134.7
137.6
119.3
120.8
119.0
120.6
131.6
189.4
(0.90%)
(1.00%)
32
15.44
Buyback yield%
15.70
12.99
13.65
12.02
10.44
8.08
8.35
7.88
7.97
8.76
14.52
8.08
9.60
51
1.704
D/E ratiox
1.555
1.776
1.965
2.104
1.996
2.253
2.396
2.679
2.950
2.903
0.518
2.679
2.179
11
1.807
Enterprise value$M
4.149
3.664
3.755
4.056
4.262
4.687
4.705
4.145
3.964
3.685
1.210
(2.87%)
(2.05%)
9
3.639
LT debt$M
1.644
1.462
1.479
1.249
1.348
1.346
1.139
0.988
0.895
0.828
1.115
(9.28%)
(6.85%)
29
Revenue
$4.447M
8.40%
1.00×
Cost of revenue
$3.113M
8.40%
1.00×
Operating expenses
$0.875M
8.30%
0.99×
Goodwill & intangibles
15.45%
Spread over hurdle
(4.21%)