0.278
Revenue$M
0.358
0.380
0.393
0.403
0.414
0.435
0.447
0.469
0.490
0.508
0.293
4.18%
4.06%
8
20.83
Revenue growth%
12.54
13.64
11.58
10.71
12.10
13.35
14.99
13.72
13.45
15.74
13.16
13.72
13.40
63
3.27
Gross margin%
17.63
19.83
21.33
19.90
19.43
21.18
20.11
23.00
24.81
23.22
19.50
23.00
20.65
80
17.70
Operating margin%
21.59
22.66
22.84
20.82
20.77
22.80
22.73
24.55
26.19
24.24
17.11
24.24
22.77
79
7.65
Net margin%
27.70
29.92
28.97
26.34
27.53
26.17
28.52
28.32
27.04
26.87
8.75
27.04
27.62
59
29.41
P/E ratio (avg)x
38.80
43.26
45.37
46.33
53.36
57.78
62.42
75.60
89.19
97.09
30.85
75.60
55.57
74
23.95
EV/EBITx
21.03
20.94
23.52
21.64
23.00
25.00
28.63
31.81
32.35
34.77
34.66
31.81
24.26
62
14.54
FCF yield (avg)%
25.17
27.13
26.03
28.47
30.44
30.38
28.85
29.97
31.80
30.77
29.21
30.38
29.41
74
13.11
FCF margin%
27.69
27.75
25.78
24.45
24.98
23.16
23.65
25.53
25.48
27.15
20.98
25.48
25.51
18
1.660
FCF / Net incomex
0.986
1.101
1.111
1.221
1.346
1.455
1.521
1.475
1.586
1.524
1.178
1.521
1.401
45
8.76
ROIC%
7.98
5.34
4.99
4.41
4.84
7.52
7.37
9.10
7.48
7.45
28.03
7.48
7.41
63
14.47
Return on equity%
28.97
30.29
28.84
30.46
28.41
31.28
28.90
29.27
30.62
33.54
8.37
30.62
29.78
38
14.36
Return on assets%
29.45
26.56
25.01
25.17
27.16
28.68
31.18
32.06
33.11
33.39
11.97
32.06
29.06
10
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.62%
4.27%
—
28.41
EPS growth%
5.07
4.06
5.69
8.49
11.12
10.58
7.94
9.61
12.32
9.84
14.12
9.84
9.05
73
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.02
0.02
—
(1.44%)
—
—
0.02
FCF per share$
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(2.39%)
(3.16%)
—
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
1.13%
(0.01%)
—
2.51
Div yield (avg)%
14.64
13.33
14.51
15.88
12.89
14.47
15.84
16.62
19.19
19.09
25.57
16.62
15.24
44
15.88
Payout ratio%
19.99
17.54
16.90
17.44
19.32
21.95
22.76
22.52
20.40
22.82
27.96
22.52
20.20
26
31.08
Shares (diluted)M
28.62
32.34
32.18
28.83
30.09
31.37
28.45
27.97
27.23
27.36
32.77
(1.88%)
(0.93%)
45
28.56
Buyback yield%
36.00
36.74
38.23
35.53
33.83
34.32
33.62
34.32
36.81
38.74
28.46
34.32
35.76
56
1.596
D/E ratiox
0.326
0.328
0.356
0.384
0.352
0.370
0.342
0.351
0.360
0.324
0.253
0.351
0.351
87
0.045
Enterprise value$M
0.196
0.200
0.213
0.248
0.267
0.295
0.340
0.382
0.412
0.411
0.115
9.01%
8.52%
59
0.029
LT debt$M
0.327
0.322
0.308
0.288
0.322
0.314
0.305
0.328
0.328
0.335
0.175
0.74%
0.23%
7
Revenue
$0.508M
4.06%
1.00×
Cost of revenue
$0.239M
4.14%
1.01×
Operating expenses
$0.109M
4.19%
1.01×
Goodwill & intangibles
17.76%
Spread over hurdle
14.75%