0.669
Revenue$M
10.47
11.07
11.78
12.38
13.12
13.96
14.55
15.29
15.87
16.88
0.743
5.17%
5.55%
84
14.19
Revenue growth%
32.64
34.44
33.68
35.48
36.96
38.53
39.27
41.20
41.64
43.80
8.83
41.20
37.74
56
25.50
Gross margin%
2.16
0.40
2.54
4.27
6.32
6.52
4.86
5.89
8.70
6.72
14.24
6.52
5.38
27
6.42
Operating margin%
15.86
16.92
15.07
16.27
19.08
16.21
17.29
15.26
15.77
13.32
27.25
15.77
16.03
53
23.12
Net margin%
30.90
28.19
30.63
33.18
32.67
32.14
32.33
33.16
35.12
37.65
26.06
33.16
32.50
30
29.61
P/E ratio (avg)x
19.07
18.78
18.65
19.36
18.83
19.79
22.40
25.20
26.20
30.62
6.494
25.20
19.57
30
12.62
EV/EBITx
44.74
43.57
46.52
51.13
60.68
57.76
65.37
64.47
76.58
86.86
9.890
65.37
59.22
13
26.02
FCF yield (avg)%
24.64
23.79
26.53
26.48
28.84
30.71
30.18
29.70
29.07
27.29
5.29
29.70
28.06
62
28.15
FCF margin%
11.89
8.93
10.28
10.47
7.83
6.44
8.59
8.73
6.04
4.91
10.30
6.44
8.66
30
1.145
FCF / Net incomex
0.274
0.277
0.296
0.328
0.344
0.372
0.402
0.479
0.532
0.540
1.059
0.479
0.358
67
2.96
ROIC%
9.90
12.50
9.92
10.08
7.14
8.98
9.73
9.45
12.23
13.55
24.95
9.73
9.91
37
17.37
Return on equity%
18.37
17.98
19.86
21.65
22.39
21.05
23.15
22.84
20.13
22.68
12.64
22.68
21.35
36
21.41
Return on assets%
0.40
0.40
0.40
0.40
0.40
0.40
2.89
2.01
0.40
0.40
11.09
0.40
0.40
46
0.03
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.09%
2.45%
—
12.12
EPS growth%
29.32
31.35
31.41
34.41
34.50
35.72
32.94
32.20
30.09
29.06
25.76
32.20
31.81
75
0.03
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
2.83%
1.45%
—
0.03
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.03
(6.64%)
(4.41%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
2.97%
5.47%
—
29.17
Div yield (avg)%
26.65
24.10
24.38
25.72
26.57
29.16
27.76
25.86
28.47
27.20
4.77
27.76
26.61
71
9.33
Payout ratio%
12.98
11.16
12.06
10.70
12.58
12.85
9.96
7.04
4.78
4.93
9.64
7.04
10.93
76
268.0
Shares (diluted)M
251.0
229.1
248.6
266.2
293.4
262.7
261.3
233.6
253.9
267.2
275.8
(1.86%)
1.01%
78
29.57
Buyback yield%
28.63
30.09
28.24
26.97
27.80
25.91
23.15
24.28
23.45
20.90
19.64
23.45
26.44
82
0.135
D/E ratiox
1.200
1.390
1.329
1.450
1.476
1.459
1.493
1.731
1.710
2.031
1.465
1.710
1.467
77
12.67
Enterprise value$M
17.90
19.87
23.52
26.42
26.82
27.77
29.11
31.33
37.61
43.40
7.394
10.11%
9.53%
11
3.633
LT debt$M
12.72
13.31
14.69
14.74
15.61
18.05
17.89
19.02
19.52
21.14
8.542
6.25%
6.94%
12
Revenue
$16.88M
5.55%
1.00×
Cost of revenue
$10.68M
5.61%
1.01×
Operating expenses
$2.203M
6.31%
1.07×
Spread over hurdle
44.40%