0.013
Revenue$M
0.112
0.113
0.115
0.116
0.118
0.124
0.129
0.136
0.143
0.013
0.015
4.18%
3.20%
8
9.95
Revenue growth%
1.79
1.25
1.89
4.36
3.52
1.73
1.70
1.34
0.65
26.42
5.02
1.70
1.72
53
12.41
Gross margin%
6.48
3.54
2.81
0.52
0.40
0.40
2.92
4.31
4.97
4.38
25.78
2.92
3.23
35
12.44
Operating margin%
30.42
31.49
34.13
34.75
36.58
34.81
32.56
33.83
36.23
24.86
21.37
34.81
33.98
14
7.44
Net margin%
9.87
12.53
10.20
7.43
9.50
7.27
5.08
4.25
5.61
27.62
21.29
5.61
8.40
58
37.31
P/E ratio (avg)x
52.71
60.80
62.15
72.99
72.06
70.42
73.11
85.18
95.77
20.25
21.51
73.11
71.24
52
13.56
EV/EBITx
56.11
60.37
60.57
71.33
69.92
79.50
83.95
81.81
89.40
19.76
11.32
81.81
70.62
91
23.48
FCF yield (avg)%
27.89
25.68
28.06
28.05
29.55
28.63
28.20
27.73
27.25
27.28
10.16
28.20
27.97
72
3.90
FCF margin%
26.02
27.36
30.29
28.48
30.06
28.89
26.89
27.15
24.96
2.56
5.39
27.15
27.26
20
0.449
FCF / Net incomex
0.874
0.855
0.797
0.838
0.739
0.652
0.687
0.678
0.609
1.320
0.167
0.678
0.768
89
25.15
ROIC%
0.40
2.82
0.84
0.40
0.40
1.75
0.40
0.40
0.40
28.96
6.60
0.40
0.40
93
21.79
Return on equity%
12.48
12.73
10.15
8.56
6.19
5.14
4.26
6.51
5.78
19.86
8.92
5.78
7.53
37
25.13
Return on assets%
2.35
4.55
2.74
0.81
0.40
0.40
0.40
1.07
2.65
21.47
13.25
0.40
1.71
40
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
8.69%
7.58%
—
21.88
EPS growth%
24.96
22.88
23.90
23.11
22.68
24.47
25.42
25.16
27.49
11.48
12.17
25.16
24.71
7
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
6.15%
5.11%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
2.46%
(0.83%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.84%)
(2.11%)
—
25.03
Div yield (avg)%
20.02
19.14
18.43
17.84
14.99
14.46
16.35
16.92
17.80
7.34
17.56
16.35
17.82
24
8.95
Payout ratio%
0.56
0.40
0.40
0.73
3.36
1.27
0.40
0.40
0.40
11.77
4.74
0.40
0.48
26
15.60
Shares (diluted)B
26.28
29.53
35.55
35.53
41.27
40.17
46.27
49.70
53.26
15.33
15.57
8.43%
9.08%
43
28.57
Buyback yield%
1.78
0.40
0.40
0.40
3.22
6.20
6.90
5.06
5.34
25.34
19.55
5.34
3.04
90
0.978
D/E ratiox
0.382
0.374
0.372
0.331
0.286
0.279
0.254
0.252
0.253
1.133
0.102
0.254
0.308
63
0.070
Enterprise value$M
0.091
0.098
0.104
0.105
0.117
0.124
0.137
0.166
0.199
0.113
0.130
13.71%
9.51%
78
0.089
LT debt$M
0.095
0.100
0.103
0.099
0.096
0.104
0.112
0.111
0.104
0.056
0.128
0.90%
(0.37%)
58
Revenue
$0.143M
3.20%
1.00×
Cost of revenue
$0.097M
3.19%
1.00×
Operating expenses
$0.032M
3.09%
0.99×
Spread over hurdle
(1.53%)