0.889
Revenue$M
1.253
1.295
1.309
1.360
1.386
1.414
1.466
1.474
1.528
1.578
0.990
2.64%
2.29%
58
11.69
Revenue growth%
16.94
19.86
18.02
20.64
23.57
20.71
19.96
17.31
16.28
15.38
4.50
17.31
18.94
92
9.45
Gross margin%
15.03
14.12
13.33
12.86
15.03
13.21
10.27
10.48
13.34
13.93
13.86
13.21
13.34
26
4.79
Operating margin%
32.66
34.53
33.31
36.28
33.54
35.11
36.47
33.53
31.91
34.69
27.81
34.69
34.04
26
5.59
Net margin%
23.77
23.53
21.70
23.20
25.86
24.43
26.25
25.65
24.52
22.27
16.95
24.52
24.10
40
25.38
P/E ratio (avg)x
35.63
37.26
41.85
41.22
43.60
46.24
56.28
60.48
61.31
64.07
28.43
60.48
44.92
9
24.51
EV/EBITx
8.408
8.469
9.119
9.203
7.936
7.641
8.039
7.400
7.489
6.934
16.92
7.489
7.988
72
12.34
FCF yield (avg)%
29.60
28.25
27.09
27.02
25.73
28.16
28.11
28.40
25.63
26.86
4.68
28.11
27.60
64
27.55
FCF margin%
25.33
22.92
23.17
25.82
25.99
27.39
27.90
28.86
29.38
31.57
28.88
28.86
26.69
81
0.295
FCF / Net incomex
0.777
0.816
0.796
0.718
0.819
0.931
0.869
0.894
0.970
1.043
1.278
0.931
0.844
63
9.63
ROIC%
17.55
18.44
19.10
18.58
16.65
15.71
15.34
16.13
17.13
18.86
21.26
16.13
17.34
78
11.66
Return on equity%
9.19
8.15
5.58
3.92
1.03
3.75
5.40
4.31
3.56
2.60
14.03
3.75
4.11
92
2.37
Return on assets%
9.19
11.46
9.14
8.52
7.53
10.10
8.33
5.92
4.00
4.85
26.69
5.92
8.43
78
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
10.51%
11.66%
—
28.45
EPS growth%
9.05
12.02
14.63
15.53
18.22
20.20
19.84
20.11
22.91
25.87
28.29
20.20
19.03
48
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
2.48%
—
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
8.66%
5.78%
—
—
Dividend per sh$
—
—
—
—
—
—
—
0.01
0.01
0.01
—
11.02%
11.53%
—
8.56
Div yield (avg)%
13.07
12.14
11.62
14.62
14.72
16.81
16.13
16.01
13.90
11.61
12.85
16.01
14.26
77
18.25
Payout ratio%
35.84
35.90
35.31
35.95
37.86
37.42
35.70
36.18
38.00
40.47
12.97
37.42
36.07
34
187.1
Shares (diluted)M
158.1
176.7
180.6
178.0
190.4
208.6
238.9
219.9
239.0
220.5
189.1
2.98%
4.57%
25
20.41
Buyback yield%
30.84
33.40
31.98
31.07
32.46
31.32
31.34
33.00
35.02
32.54
29.30
32.54
32.22
14
0.122
D/E ratiox
0.153
0.154
0.134
0.141
0.123
0.104
0.100
0.087
0.078
0.074
0.267
0.087
0.114
6
0.985
Enterprise value$M
1.376
1.586
1.549
1.821
2.065
2.262
2.298
2.489
2.867
2.933
0.881
7.27%
7.85%
30
0.818
LT debt$M
0.876
0.867
0.987
1.076
1.138
1.354
1.339
1.434
1.602
1.548
1.100
6.35%
5.84%
40
Revenue
$1.578M
2.29%
1.00×
Cost of revenue
$1.105M
2.29%
1.00×
Operating expenses
$0.295M
1.77%
0.95×
Spread over hurdle
31.09%