0.081
Revenue$M
0.089
0.093
0.100
0.107
0.112
0.120
0.125
0.131
0.138
0.143
0.087
4.91%
5.63%
66
15.58
Revenue growth%
11.07
13.83
13.57
14.24
14.72
16.00
18.21
19.60
21.99
21.75
14.74
19.60
15.36
82
10.02
Gross margin%
23.05
22.81
23.00
23.41
20.62
22.58
25.56
27.70
30.48
30.06
2.07
27.70
23.23
25
24.98
Operating margin%
18.99
18.55
17.60
18.32
20.06
20.10
17.30
15.64
16.51
16.89
24.11
16.89
17.96
49
8.31
Net margin%
11.77
12.43
11.46
11.65
14.58
13.10
15.48
15.68
15.95
16.08
6.75
15.68
13.84
75
37.41
P/E ratio (avg)x
47.20
53.06
60.70
65.17
76.95
81.40
85.24
99.72
116.7
132.9
9.470
99.72
79.18
28
15.66
EV/EBITx
36.33
38.00
34.45
32.38
35.12
37.07
41.20
37.41
34.85
32.90
19.70
37.07
35.72
23
22.23
FCF yield (avg)%
21.67
19.63
20.06
21.08
23.02
21.81
23.21
20.72
21.45
21.31
8.32
21.45
21.38
83
18.96
FCF margin%
0.83
0.40
0.40
2.58
0.74
3.31
1.33
0.48
1.47
0.81
16.33
1.33
0.82
25
0.994
FCF / Net incomex
1.830
1.897
1.935
1.783
1.647
1.529
1.671
1.604
1.764
1.641
1.251
1.641
1.717
65
15.34
ROIC%
9.46
10.57
8.05
8.02
9.81
8.87
10.86
8.92
11.90
13.08
24.23
10.86
9.64
18
15.09
Return on equity%
3.53
5.27
6.07
7.78
5.56
5.41
3.19
5.30
5.48
7.12
4.73
5.41
5.45
37
28.97
Return on assets%
4.10
5.67
3.48
3.64
4.23
1.36
1.40
0.40
0.40
1.06
27.16
1.06
2.44
29
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.99%
4.01%
—
7.56
EPS growth%
19.60
21.19
23.06
20.18
18.59
20.34
21.67
19.84
22.39
20.37
21.58
20.37
20.36
72
0.02
Bookvalue per sh$
—
—
—
—
—
—
—
0.01
—
—
0.01
0.35%
0.26%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
4.30%
3.15%
—
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
(4.32%)
(3.22%)
—
4.95
Div yield (avg)%
19.43
19.75
22.54
24.93
23.95
24.55
27.14
26.68
26.64
24.99
11.36
26.64
24.74
86
4.51
Payout ratio%
9.78
7.51
4.97
2.50
0.96
0.40
2.63
2.19
3.59
0.74
10.94
2.19
2.57
40
7.898
Shares (diluted)M
13.60
16.13
17.50
19.75
22.99
25.33
24.51
27.84
26.86
31.82
7.815
6.72%
10.01%
91
15.62
Buyback yield%
21.07
19.30
17.38
16.41
18.48
20.01
19.90
18.49
21.02
20.24
7.86
20.01
19.60
64
0.413
D/E ratiox
0.675
0.699
0.738
0.739
0.798
0.932
1.055
1.156
1.283
1.394
1.593
1.156
0.865
85
—
Enterprise value$M
0.128
0.126
0.135
0.145
0.146
0.125
0.114
0.124
0.133
0.122
0.066
(3.58%)
(0.44%)
32
0.065
LT debt$M
0.089
0.089
0.093
0.102
0.103
0.101
0.099
0.109
0.097
0.089
0.064
(2.77%)
(0.63%)
69
Revenue
$0.143M
5.63%
1.00×
Cost of revenue
$0.069M
5.93%
1.03×
Operating expenses
$0.027M
5.28%
0.97×
Return on capital
202.95%
Spread over hurdle
194.90%