0.309
Revenue$M
0.422
0.445
0.458
0.471
0.501
0.515
0.549
0.583
0.597
0.320
0.350
4.87%
4.51%
20
6.57
Revenue growth%
13.21
12.61
11.03
12.18
14.09
13.63
11.18
10.87
12.81
29.66
21.83
12.81
12.39
54
13.11
Gross margin%
14.99
14.41
11.55
13.94
16.14
17.59
15.54
18.42
18.60
23.26
6.45
17.59
15.26
44
21.44
Operating margin%
22.33
19.78
19.92
22.48
19.80
19.39
19.01
19.45
21.80
25.71
28.93
19.45
19.86
24
12.17
Net margin%
24.95
24.96
26.68
29.30
32.11
34.47
31.61
33.94
31.50
16.34
25.05
32.11
30.40
46
34.62
P/E ratio (avg)x
32.02
32.05
35.17
36.60
34.14
39.60
42.42
43.12
45.14
9.505
15.06
42.42
35.89
11
6.095
EV/EBITx
46.44
45.29
41.25
45.67
47.28
53.32
56.23
61.47
61.61
13.98
25.24
56.23
46.86
88
14.25
FCF yield (avg)%
13.32
13.37
16.30
13.62
11.90
9.02
11.29
8.36
10.34
17.30
27.14
10.34
12.61
24
17.00
FCF margin%
21.20
21.22
18.74
19.80
17.41
14.67
14.73
12.30
12.07
9.82
12.37
14.67
18.07
80
0.202
FCF / Net incomex
1.420
1.512
1.462
1.562
1.563
1.506
1.480
1.616
1.772
0.118
1.676
1.563
1.509
81
2.28
ROIC%
24.71
26.76
28.58
30.46
33.00
32.32
29.92
30.57
28.41
21.06
16.75
30.57
29.25
35
4.95
Return on equity%
3.01
4.45
5.26
2.30
3.58
4.24
6.41
4.36
4.18
25.34
2.14
4.24
4.21
28
29.74
Return on assets%
15.26
15.20
17.81
17.07
17.54
17.11
19.31
20.09
17.83
8.32
28.81
17.83
17.33
76
—
EPS$
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
9.09%
11.13%
—
28.90
EPS growth%
0.40
1.10
1.54
0.40
0.40
0.40
0.40
0.40
2.37
24.98
24.87
0.40
0.40
84
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(5.31%)
(2.68%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
6.87%
8.75%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
3.16%
3.61%
—
24.08
Div yield (avg)%
0.40
3.37
3.95
1.95
0.40
1.30
1.79
0.90
3.82
4.48
6.72
1.30
1.55
38
22.26
Payout ratio%
23.87
24.84
25.58
22.77
22.58
21.80
22.53
21.89
19.06
15.82
16.54
21.89
22.60
23
162.6
Shares (diluted)M
215.2
221.9
237.5
272.4
280.7
291.9
287.6
301.9
343.3
162.8
162.2
4.74%
5.75%
55
29.02
Buyback yield%
22.47
25.23
26.72
24.32
25.60
23.71
25.97
25.48
25.88
13.07
16.80
25.60
25.35
32
1.099
D/E ratiox
1.457
1.368
1.216
1.286
1.186
1.319
1.321
1.413
1.544
0.452
1.494
1.321
1.344
19
0.148
Enterprise value$M
0.657
0.614
0.613
0.655
0.588
0.593
0.613
0.668
0.750
0.549
0.031
2.75%
2.21%
22
0.119
LT debt$M
0.453
0.481
0.463
0.482
0.552
0.617
0.631
0.710
0.765
0.381
0.038
9.67%
8.26%
15
Revenue
$0.597M
4.51%
1.00×
Cost of revenue
$0.399M
4.77%
1.02×
Operating expenses
$0.130M
4.10%
0.96×
Property and equipment
17.63%
Goodwill & intangibles
15.60%
Spread over hurdle
(4.25%)