1.111
Revenue$M
0.712
0.747
0.805
0.856
0.925
0.989
1.032
1.121
1.163
1.181
1.168
6.31%
6.29%
72
10.14
Revenue growth%
29.52
31.77
30.32
31.50
33.66
31.40
34.17
36.90
38.41
23.67
7.20
34.17
31.64
58
4.56
Gross margin%
14.20
11.23
10.00
9.97
12.08
13.71
12.71
13.84
15.85
9.78
9.78
13.71
12.50
72
14.44
Operating margin%
2.20
2.79
5.66
7.24
6.90
4.18
4.46
4.01
4.36
14.10
23.48
4.36
4.27
88
14.35
Net margin%
2.59
5.35
5.35
3.72
3.97
6.28
6.29
8.47
10.84
19.24
24.82
6.29
5.35
47
21.45
P/E ratio (avg)x
25.89
25.87
27.25
26.22
27.31
29.90
32.15
27.83
26.97
31.99
34.45
27.83
27.11
14
33.12
EV/EBITx
46.41
48.44
46.62
51.93
58.21
67.42
64.75
73.61
80.22
24.42
20.30
67.42
55.07
82
27.01
FCF yield (avg)%
17.64
14.97
15.19
13.57
16.52
13.88
11.00
9.29
7.59
21.35
27.42
11.00
14.43
31
11.65
FCF margin%
14.49
13.87
15.33
17.74
15.44
14.87
13.92
14.37
12.14
23.80
23.92
14.37
14.68
68
1.717
FCF / Net incomex
0.731
0.806
0.877
0.804
0.810
0.859
0.959
1.067
1.158
0.537
1.383
0.959
0.834
56
10.24
ROIC%
10.45
11.42
8.49
10.91
12.01
11.60
13.28
12.72
14.48
24.73
24.96
12.72
11.51
75
17.54
Return on equity%
11.14
12.82
13.53
12.35
11.80
14.75
12.02
14.99
16.75
18.04
24.82
14.75
12.58
36
27.06
Return on assets%
1.76
2.28
0.40
0.40
3.23
3.36
5.77
6.05
3.98
26.03
4.81
3.98
2.94
35
—
EPS$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
2.11%
3.04%
—
15.46
EPS growth%
10.82
8.28
7.50
5.80
2.91
0.40
1.49
1.21
1.03
12.92
19.16
1.21
4.35
45
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
5.93%
7.36%
—
—
FCF per share$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
—
7.35%
6.26%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
3.43%
3.34%
—
10.58
Div yield (avg)%
3.00
3.93
2.19
0.40
1.48
3.65
1.90
0.40
0.40
2.16
12.77
1.48
1.80
89
8.75
Payout ratio%
28.40
30.18
27.57
28.83
28.41
26.37
25.87
27.92
28.44
19.78
7.11
27.92
28.16
49
99.12
Shares (diluted)M
93.33
86.32
93.14
101.4
106.4
106.2
112.5
101.2
94.66
101.3
98.55
(1.37%)
(0.04%)
60
8.48
Buyback yield%
37.52
38.03
36.93
39.53
38.08
35.65
35.35
32.50
31.51
21.45
22.22
35.35
36.29
7
1.120
D/E ratiox
1.858
1.925
1.957
1.872
1.766
1.643
1.864
2.115
2.068
0.966
0.414
1.864
1.868
24
0.562
Enterprise value$M
1.019
1.081
1.098
1.203
1.081
1.089
1.051
1.047
1.060
1.350
0.580
(2.50%)
0.11%
90
0.771
LT debt$M
1.746
1.639
1.691
1.757
1.685
1.899
1.836
1.911
2.118
1.020
1.023
3.80%
2.96%
9
Revenue
$1.163M
6.29%
1.00×
Cost of revenue
$0.710M
6.69%
1.04×
Operating expenses
$0.218M
5.31%
0.91×
Spread over hurdle
(3.86%)