6.237
Revenue$M
16.60
17.06
17.59
18.03
18.91
19.20
19.97
20.18
20.23
21.12
6.625
2.23%
2.91%
12
26.25
Revenue growth%
5.83
3.15
5.90
5.01
3.42
6.18
5.38
5.43
8.01
7.43
23.88
6.18
5.63
42
15.77
Gross margin%
23.79
26.00
27.79
28.52
29.54
27.30
29.34
27.25
25.12
27.70
12.32
27.30
27.50
62
5.69
Operating margin%
19.22
22.19
24.41
21.61
18.83
16.58
15.39
17.16
15.97
17.83
20.28
16.58
18.33
78
2.69
Net margin%
20.52
21.10
23.84
22.33
20.50
19.84
18.42
15.76
18.51
20.78
17.83
18.51
20.51
83
31.83
P/E ratio (avg)x
27.58
29.40
31.83
32.30
32.55
35.68
36.24
39.96
37.16
35.48
15.25
36.24
34.02
26
33.65
EV/EBITx
18.88
18.66
22.41
23.56
27.41
31.05
34.85
36.52
39.56
45.29
6.257
36.52
29.23
49
9.33
FCF yield (avg)%
5.46
4.97
5.76
6.91
6.66
4.34
6.96
4.49
3.01
5.38
22.88
4.49
5.42
49
25.67
FCF margin%
24.41
26.53
23.86
23.24
26.06
23.60
25.64
27.81
29.56
26.74
29.68
26.74
25.85
16
1.637
FCF / Net incomex
2.044
2.140
2.093
2.236
2.345
2.365
2.643
3.111
3.341
3.298
0.825
3.111
2.355
27
26.38
ROIC%
18.43
21.22
19.64
21.26
19.05
19.94
22.35
22.04
24.43
25.32
26.24
22.35
21.24
15
22.14
Return on equity%
11.55
11.92
13.19
14.32
13.06
10.50
12.90
14.80
16.13
16.64
8.44
14.80
13.12
5
26.21
Return on assets%
6.44
6.35
6.58
5.73
6.30
9.08
10.82
13.36
12.97
14.97
11.63
12.97
7.83
14
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.05%
0.46%
—
10.05
EPS growth%
21.14
22.52
23.54
26.46
28.30
30.58
33.25
34.26
33.02
32.67
23.49
33.02
29.44
57
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.74%)
(1.99%)
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.13%
0.27%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
4.91%
6.03%
—
25.36
Div yield (avg)%
16.96
14.49
11.64
10.03
7.15
7.93
10.04
9.69
9.13
9.23
5.64
9.23
9.86
89
12.73
Payout ratio%
9.08
8.60
8.18
9.79
11.10
9.21
12.02
13.84
11.84
14.63
27.92
12.02
10.44
78
1.178
Shares (diluted)B
1.080
1.150
1.249
1.297
1.245
1.091
0.983
0.962
1.037
0.946
1.209
(5.33%)
(0.80%)
91
24.21
Buyback yield%
25.05
22.19
21.29
21.35
20.33
20.09
17.32
14.96
15.90
18.47
29.42
17.32
20.21
54
1.682
D/E ratiox
1.460
1.373
1.248
1.350
1.269
1.348
1.363
1.417
1.498
1.550
1.627
1.417
1.368
15
1.852
Enterprise value$M
23.50
26.92
32.12
34.78
37.59
44.19
49.36
57.73
66.12
71.71
20.15
13.79%
12.03%
34
10.50
LT debt$M
22.68
22.10
22.07
22.65
26.56
29.69
31.75
32.35
31.59
36.47
5.351
6.55%
5.01%
78
Revenue
$21.12M
2.91%
1.00×
Cost of revenue
$14.79M
2.97%
1.01×
Operating expenses
$2.727M
2.94%
1.00×
Cash and investments
16.84%
Spread over hurdle
15.88%