1.272
Revenue$M
4.879
5.264
5.751
6.340
6.812
7.498
8.104
8.556
9.171
1.377
1.414
7.66%
8.41%
76
28.63
Revenue growth%
13.68
12.71
12.13
14.16
11.48
10.35
12.66
11.35
11.88
26.01
11.39
11.48
12.40
41
28.74
Gross margin%
7.05
6.42
8.61
5.99
4.23
3.09
3.76
5.57
6.27
20.62
11.34
4.23
6.13
85
3.39
Operating margin%
13.07
10.81
8.71
7.51
5.98
6.20
6.79
4.64
7.52
21.54
29.83
6.20
7.52
87
5.31
Net margin%
8.20
9.83
8.03
6.56
7.85
9.13
7.82
10.78
13.13
8.98
23.88
9.13
8.11
82
25.57
P/E ratio (avg)x
49.54
53.49
55.48
60.12
62.42
64.39
61.18
60.64
62.82
19.29
29.47
62.42
60.38
8
25.29
EV/EBITx
9.805
11.09
9.998
9.071
8.833
8.219
7.821
8.223
7.756
14.61
6.823
8.219
8.952
78
7.57
FCF yield (avg)%
16.18
13.54
14.93
15.18
14.71
12.04
12.82
12.22
10.15
25.29
12.20
12.22
14.12
68
18.38
FCF margin%
10.72
12.82
11.94
11.85
14.38
16.63
19.42
19.61
18.89
20.50
25.38
18.89
13.60
56
0.787
FCF / Net incomex
0.403
0.357
0.358
0.327
0.302
0.296
0.288
0.246
0.215
1.532
0.237
0.288
0.314
30
17.08
ROIC%
2.76
4.44
6.89
6.78
9.35
10.63
8.55
7.04
4.80
25.16
24.70
8.55
6.83
9
21.48
Return on equity%
8.26
9.15
7.61
4.75
1.75
0.96
0.40
0.40
3.03
20.69
25.37
0.96
3.89
6
14.87
Return on assets%
7.67
6.87
9.58
12.00
9.63
7.14
4.70
4.28
5.78
2.96
6.76
5.78
7.24
30
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
8.16%
7.49%
—
23.34
EPS growth%
10.19
12.84
10.66
12.99
12.25
11.39
13.47
12.53
10.56
7.67
28.88
12.25
11.82
13
0.01
Bookvalue per sh$
0.01
0.01
0.01
—
0.01
0.01
0.01
0.01
—
—
—
0.12%
(3.82%)
—
0.01
FCF per share$
—
0.01
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
7.92%
5.40%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
4.83%
6.85%
—
22.07
Div yield (avg)%
8.17
7.49
4.85
2.29
1.73
0.40
0.40
1.68
4.25
17.22
8.44
1.68
3.27
25
11.09
Payout ratio%
15.79
14.50
15.53
15.21
16.60
17.76
16.68
15.52
14.96
8.43
11.23
16.60
15.66
32
534.1
Shares (diluted)M
815.1
813.1
868.5
864.8
806.9
817.3
867.9
897.8
994.2
539.3
537.8
2.83%
2.41%
83
17.46
Buyback yield%
18.24
16.16
14.74
16.06
16.78
14.93
15.89
14.87
16.25
19.63
19.99
15.89
16.11
83
0.420
D/E ratiox
1.180
1.107
1.047
1.069
0.969
0.966
0.929
0.799
0.689
1.619
0.890
0.929
1.008
49
2.885
Enterprise value$M
9.596
11.47
11.09
12.34
14.78
16.49
17.49
17.54
19.52
6.741
7.752
9.60%
9.22%
49
3.549
LT debt$M
17.43
19.09
21.23
20.27
20.71
20.88
21.62
21.78
24.88
0.935
6.010
4.18%
6.67%
29
Revenue
$9.171M
8.41%
1.00×
Cost of revenue
$6.420M
8.41%
1.00×
Operating expenses
$1.574M
8.15%
0.98×
Spread over hurdle
42.11%