0.206
Revenue$M
0.972
0.999
1.048
1.077
1.130
1.181
1.259
1.318
1.404
1.480
0.221
5.55%
4.72%
31
4.37
Revenue growth%
14.61
15.47
13.98
13.54
15.22
14.05
14.69
13.27
11.49
12.71
14.58
13.27
14.02
10
29.83
Gross margin%
31.54
30.64
33.30
34.96
35.69
34.55
32.39
32.22
34.13
36.94
21.37
34.13
33.72
43
21.41
Operating margin%
25.84
22.85
20.63
23.18
25.61
26.91
25.39
26.89
26.63
25.45
9.77
26.63
25.53
31
3.31
Net margin%
2.91
2.84
3.41
1.51
4.34
3.46
5.76
4.35
7.23
8.39
11.25
5.76
3.90
67
7.880
P/E ratio (avg)x
50.84
49.12
50.09
58.70
66.46
71.78
82.42
95.68
91.74
90.90
11.57
90.90
69.12
71
22.78
EV/EBITx
32.79
34.57
37.19
43.01
42.25
44.12
48.55
50.22
48.89
54.16
23.23
48.89
43.56
31
3.78
FCF yield (avg)%
30.24
29.46
27.37
26.78
25.29
26.35
28.16
30.02
32.11
29.12
19.17
29.12
28.64
56
16.88
FCF margin%
6.76
9.53
10.16
8.74
7.75
8.95
11.63
13.19
13.14
11.10
15.89
11.63
9.84
42
0.522
FCF / Net incomex
1.903
1.867
1.896
2.168
2.355
2.364
2.335
2.412
2.466
2.239
1.591
2.364
2.287
84
20.78
ROIC%
15.83
14.89
16.41
13.91
13.70
12.58
12.79
10.51
8.27
6.68
11.63
10.51
13.25
47
8.51
Return on equity%
2.42
2.20
0.40
0.98
0.40
1.16
1.44
3.67
2.99
1.82
15.53
1.82
1.63
24
15.49
Return on assets%
0.40
0.40
0.40
0.56
0.40
3.06
4.07
2.45
0.76
1.99
12.48
2.45
0.66
83
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
(4.55%)
(4.15%)
—
17.25
EPS growth%
18.53
20.65
21.94
22.48
20.89
20.55
23.02
23.29
23.55
24.75
28.34
23.29
22.21
42
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
0.57%
(3.33%)
—
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
—
(0.37%)
1.62%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.01%
2.60%
—
4.34
Div yield (avg)%
22.55
24.11
21.36
19.60
18.59
15.89
14.81
14.63
16.22
15.60
29.67
15.60
17.41
11
4.41
Payout ratio%
22.32
23.73
23.47
22.58
23.93
22.30
20.25
17.60
20.10
20.01
2.80
20.10
22.31
77
136.5
Shares (diluted)M
90.53
99.88
91.62
97.45
97.40
95.59
91.70
81.33
71.30
72.16
140.3
(5.82%)
(1.80%)
25
22.34
Buyback yield%
24.03
26.34
24.49
21.97
21.12
23.79
23.98
24.49
26.35
28.44
24.78
24.49
24.26
16
0.647
D/E ratiox
0.609
0.617
0.630
0.660
0.673
0.582
0.556
0.476
0.445
0.414
0.637
0.476
0.595
53
0.736
Enterprise value$M
1.296
1.465
1.682
1.707
2.009
2.205
2.605
3.117
3.235
3.555
0.353
12.09%
11.91%
88
0.866
LT debt$M
0.805
0.835
0.768
0.757
0.759
0.768
0.792
0.843
0.822
0.796
1.451
0.96%
0.20%
68
Revenue
$1.480M
4.72%
1.00×
Cost of revenue
$0.912M
4.68%
1.00×
Operating expenses
$0.201M
4.77%
1.01×
Goodwill & intangibles
17.21%
Spread over hurdle
10.48%