0.367
Revenue$M
1.657
1.691
1.720
1.769
1.819
1.894
1.987
2.019
2.108
2.190
0.391
3.78%
3.37%
91
3.23
Revenue growth%
27.87
28.70
27.69
27.94
29.41
26.71
25.56
22.75
20.66
23.18
7.22
23.18
27.20
89
13.92
Gross margin%
1.63
4.22
4.34
2.43
1.50
0.40
0.40
1.05
0.40
0.40
24.19
0.40
1.27
46
29.78
Operating margin%
21.23
19.50
19.46
21.73
23.11
25.23
22.65
23.76
21.31
22.67
4.37
22.67
22.19
88
8.92
Net margin%
10.11
8.96
10.04
7.94
6.41
6.28
8.56
8.14
5.44
4.75
27.12
6.28
8.04
73
24.99
P/E ratio (avg)x
50.69
61.59
64.38
64.33
70.28
84.72
90.14
97.64
109.1
132.7
34.04
97.64
77.50
14
8.925
EV/EBITx
27.64
24.11
22.42
23.49
25.25
21.69
20.06
18.87
16.66
16.40
17.27
18.87
22.05
67
23.40
FCF yield (avg)%
13.58
11.00
10.28
12.53
11.38
11.25
13.82
11.04
8.92
11.24
27.79
11.24
11.24
69
14.67
FCF margin%
17.16
14.26
13.68
15.17
13.33
14.40
14.23
13.18
14.95
13.87
7.94
14.23
14.24
17
1.298
FCF / Net incomex
1.096
1.113
1.224
1.225
1.211
1.148
1.085
1.075
1.052
1.040
1.377
1.075
1.105
30
6.47
ROIC%
18.48
20.86
18.59
16.34
13.37
13.71
15.70
13.49
13.02
13.30
6.31
13.49
14.71
51
3.48
Return on equity%
18.87
17.71
15.93
16.62
14.15
15.04
14.42
12.92
14.04
11.35
4.03
14.04
14.73
69
6.16
Return on assets%
15.59
13.62
14.40
13.15
15.21
16.46
18.99
16.91
17.74
19.68
5.04
17.74
16.03
94
0.06
EPS$
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.10
0.09
0.09
0.06
1.88%
0.67%
—
8.39
EPS growth%
29.34
29.71
29.82
31.99
32.09
31.27
33.31
32.26
31.08
33.37
26.78
32.26
31.63
66
0.06
Bookvalue per sh$
0.06
0.06
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
(1.52%)
(4.73%)
—
0.05
FCF per share$
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.06
0.07
0.04
0.43%
(1.20%)
—
0.06
Dividend per sh$
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.07
1.88%
(1.15%)
—
20.60
Div yield (avg)%
18.45
17.49
17.99
18.92
20.46
21.59
20.78
19.73
18.60
21.30
21.15
20.78
19.33
84
27.69
Payout ratio%
34.01
36.11
36.18
38.78
38.56
38.31
39.48
39.19
37.61
36.58
2.42
38.31
37.96
17
10.86
Shares (diluted)M
12.79
12.20
11.97
13.73
13.40
13.93
14.45
15.87
18.39
17.97
11.07
6.06%
4.48%
74
3.02
Buyback yield%
9.72
11.08
9.42
9.38
8.63
9.79
11.09
9.58
9.10
8.39
10.89
9.58
9.50
30
1.776
D/E ratiox
0.106
0.114
0.128
0.153
0.153
0.176
0.212
0.236
0.252
0.276
0.648
0.236
0.165
18
0.607
Enterprise value$M
1.646
1.724
1.768
1.948
1.962
2.119
2.196
2.400
2.659
2.646
1.487
6.16%
4.76%
31
1.386
LT debt$M
2.035
2.251
2.531
2.808
2.922
2.977
3.209
3.502
3.427
3.498
1.540
3.67%
7.06%
61
Revenue
$2.190M
3.37%
1.00×
Cost of revenue
$1.168M
3.48%
1.01×
Operating expenses
$0.553M
3.20%
0.98×
Goodwill & intangibles
15.38%
Spread over hurdle
16.94%