—
Revenue$M
—
—
—
—
—
—
—
—
—
0.010
—
8.16%
8.50%
69
25.86
Revenue growth%
13.06
10.48
12.44
9.57
9.12
9.35
10.42
8.23
5.69
7.01
13.29
8.23
9.46
61
10.49
Gross margin%
19.16
21.73
19.07
17.54
18.65
20.24
21.39
21.26
19.32
20.88
26.64
20.88
19.78
26
16.78
Operating margin%
16.57
17.33
16.07
16.66
19.46
17.80
15.17
13.37
11.70
9.01
26.04
13.37
16.32
84
26.19
Net margin%
17.14
14.35
16.94
19.43
20.16
17.41
19.77
21.20
18.63
20.20
9.91
19.77
19.03
90
29.42
P/E ratio (avg)x
30.75
28.45
31.34
35.44
37.99
37.51
35.28
37.37
41.14
40.48
9.088
37.51
36.40
8
29.82
EV/EBITx
25.57
27.32
29.87
27.98
29.76
31.04
32.37
35.10
33.69
34.40
30.87
33.69
30.45
82
22.49
FCF yield (avg)%
32.45
31.18
34.12
34.47
36.02
38.78
38.46
35.50
32.59
35.14
23.80
35.50
34.81
24
11.58
FCF margin%
8.44
8.73
11.17
11.35
9.60
12.11
10.83
10.48
9.64
7.74
15.27
10.48
10.06
78
1.108
FCF / Net incomex
1.345
1.286
1.169
1.067
1.097
0.992
0.862
0.921
0.960
0.995
1.707
0.960
1.031
83
25.12
ROIC%
12.55
9.72
7.81
5.29
8.08
7.65
5.72
5.13
2.19
3.74
3.56
5.13
6.69
20
12.63
Return on equity%
2.61
5.43
3.52
6.37
3.95
5.49
5.88
3.79
3.17
1.24
18.14
3.79
3.87
44
15.09
Return on assets%
32.41
32.71
30.98
31.28
33.71
33.73
34.65
36.20
36.67
39.43
19.89
36.20
33.72
69
0.01
EPS$
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
(1.65%)
1.50%
—
27.22
EPS growth%
8.93
6.52
8.84
8.81
6.30
6.02
5.16
8.03
6.82
4.48
27.03
6.02
6.67
73
0.01
Bookvalue per sh$
0.01
0.02
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.01
2.36%
2.38%
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
(2.98%)
(2.02%)
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
2.52%
2.22%
—
12.63
Div yield (avg)%
6.62
8.47
9.24
8.08
10.01
12.42
10.63
10.93
13.11
15.09
16.45
12.42
10.32
29
12.99
Payout ratio%
5.70
6.95
6.94
9.78
12.64
11.00
9.66
8.97
9.17
7.73
29.32
9.17
9.07
46
0.464
Shares (diluted)M
0.588
0.652
0.758
0.838
0.819
0.831
0.811
0.849
0.917
0.977
0.447
3.58%
5.05%
61
24.13
Buyback yield%
4.76
6.78
4.63
3.98
3.75
1.22
0.40
1.24
2.18
2.09
12.44
1.24
2.97
17
1.792
D/E ratiox
0.819
0.785
0.804
0.850
0.815
0.705
0.744
0.662
0.707
0.697
0.104
0.705
0.765
17
—
Enterprise value$M
0.016
0.019
0.019
0.023
0.025
0.026
0.028
0.034
0.035
0.039
—
9.80%
9.97%
94
—
LT debt$M
—
—
—
—
—
—
—
—
—
—
0.012
0.64%
(3.84%)
22
Revenue
$0.010M
8.50%
1.00×
Cost of revenue
—
8.59%
1.01×
Operating expenses
—
8.12%
0.97×
Spread over hurdle
(1.09%)