0.045
Revenue$M
0.036
0.039
0.041
0.043
0.046
0.048
0.052
0.054
0.058
0.060
0.049
5.46%
5.68%
68
11.17
Revenue growth%
12.81
11.83
12.04
12.63
14.35
14.88
14.71
16.93
17.84
15.74
28.59
15.74
14.53
32
29.32
Gross margin%
19.97
18.98
18.31
16.64
14.38
12.63
10.13
8.69
9.84
9.03
17.34
9.84
13.51
76
11.79
Operating margin%
8.23
6.49
9.01
10.52
8.25
9.78
9.22
7.13
5.87
8.14
18.46
8.14
8.24
40
14.50
Net margin%
31.43
29.58
32.21
31.40
32.38
35.17
32.56
31.22
30.33
28.35
16.44
31.22
31.42
80
28.22
P/E ratio (avg)x
33.45
36.56
36.59
35.30
37.26
34.64
34.76
32.83
32.14
36.09
27.62
34.64
35.03
56
18.73
EV/EBITx
35.63
36.38
33.07
34.11
33.35
35.96
37.34
39.27
35.66
37.54
9.461
37.34
35.81
56
29.29
FCF yield (avg)%
14.14
13.93
11.95
9.55
9.40
6.63
4.07
1.23
0.40
0.91
19.81
1.23
8.01
49
17.35
FCF margin%
0.40
0.51
0.40
1.31
1.01
0.40
0.40
2.92
0.40
0.40
8.21
0.40
0.40
22
0.314
FCF / Net incomex
1.181
1.150
1.322
1.428
1.450
1.522
1.620
1.883
2.225
2.572
0.579
1.883
1.486
58
24.31
ROIC%
14.46
15.70
14.29
13.29
13.17
12.95
13.48
14.93
16.52
15.91
22.51
14.93
14.38
33
6.23
Return on equity%
7.14
9.12
11.95
10.38
11.22
9.84
7.62
5.30
3.60
1.14
3.78
5.30
8.37
11
12.57
Return on assets%
28.41
27.46
26.92
26.08
23.40
25.22
23.97
25.92
26.56
27.81
29.86
25.92
26.32
63
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(4.94%)
(4.24%)
—
24.16
EPS growth%
17.23
15.74
13.37
15.41
17.67
19.11
19.67
20.60
21.04
20.42
23.52
20.42
18.39
39
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
0.99%
(2.97%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
11.01%
7.37%
—
—
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
(1.24%)
0.31%
—
19.99
Div yield (avg)%
26.02
25.55
26.41
25.00
23.29
21.88
22.28
23.34
21.11
24.08
3.56
22.28
23.71
27
22.53
Payout ratio%
34.06
36.90
37.81
38.37
40.04
43.04
40.65
41.14
39.55
40.94
5.62
40.94
39.80
48
4.043
Shares (diluted)M
6.971
7.394
7.162
8.144
9.455
10.95
11.81
11.54
12.64
15.01
4.228
9.69%
9.33%
40
13.93
Buyback yield%
8.95
7.53
10.13
8.67
7.17
8.70
8.40
5.86
6.71
8.51
14.52
8.40
8.46
19
0.445
D/E ratiox
1.178
1.200
1.232
1.205
1.179
1.240
1.390
1.377
1.425
1.509
0.394
1.390
1.236
40
0.043
Enterprise value$M
—
—
—
—
—
—
—
—
—
—
0.026
(3.72%)
(1.60%)
43
0.018
LT debt$M
0.060
0.067
0.067
0.068
0.068
0.067
0.075
0.074
0.074
0.089
0.015
5.62%
5.24%
28
Revenue
$0.060M
5.68%
1.00×
Cost of revenue
$0.032M
6.14%
1.04×
Operating expenses
—
5.12%
0.95×
Goodwill & intangibles
19.92%
Spread over hurdle
12.08%