0.284
Revenue$M
0.927
0.989
1.071
1.120
1.218
1.288
1.396
1.458
1.555
0.304
0.333
6.80%
6.65%
14
8.65
Revenue growth%
21.51
24.47
22.29
21.75
22.78
23.64
23.72
23.92
21.59
14.06
3.27
23.64
22.53
52
3.63
Gross margin%
2.85
0.40
0.40
0.40
0.40
0.40
0.40
0.82
0.40
14.67
5.81
0.40
0.40
55
3.47
Operating margin%
9.05
6.85
4.06
2.72
0.40
3.16
6.07
5.91
6.42
24.29
19.80
5.91
5.99
71
11.01
Net margin%
0.40
0.40
2.89
2.32
0.72
2.07
1.38
0.40
0.40
17.50
7.55
0.72
1.05
57
30.00
P/E ratio (avg)x
19.44
17.64
18.65
18.73
17.10
16.11
16.33
14.40
12.22
11.05
37.17
16.11
17.37
51
27.98
EV/EBITx
33.02
34.73
39.82
43.01
42.49
43.65
41.01
43.06
49.89
24.99
18.85
43.06
41.75
25
16.86
FCF yield (avg)%
17.36
16.06
18.86
20.46
20.29
22.14
21.36
21.27
19.01
22.43
18.10
21.27
19.65
87
19.73
FCF margin%
22.38
19.76
17.73
17.48
20.18
17.97
20.14
17.37
17.11
20.53
7.86
17.97
18.80
58
1.222
FCF / Net incomex
1.604
1.608
1.875
2.070
2.262
2.441
2.344
2.459
2.857
1.702
0.185
2.441
2.166
42
10.65
ROIC%
15.65
13.13
12.78
12.73
11.87
11.49
13.72
11.75
13.43
5.77
23.78
11.87
12.95
15
26.18
Return on equity%
15.93
14.80
12.97
14.26
13.41
12.21
13.87
13.52
11.65
7.19
19.26
13.41
13.70
80
11.22
Return on assets%
12.11
13.24
13.14
14.05
16.97
19.95
21.35
22.09
20.46
9.50
7.85
20.46
15.55
6
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.55%)
(0.85%)
—
27.58
EPS growth%
22.68
24.24
24.78
26.68
27.59
24.70
24.26
22.85
21.48
20.75
22.53
24.26
24.48
68
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.13%
3.83%
—
—
FCF per share$
0.01
0.01
—
—
0.01
—
—
—
—
0.01
0.01
(3.41%)
(3.33%)
—
0.01
Dividend per sh$
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
6.56%
7.09%
—
2.86
Div yield (avg)%
6.19
8.09
5.95
3.74
5.49
6.59
8.01
8.89
11.36
27.57
21.39
8.01
7.30
53
15.57
Payout ratio%
13.81
15.54
15.14
13.01
12.95
10.61
8.83
10.05
7.47
25.21
22.95
10.05
12.28
53
77.47
Shares (diluted)M
54.19
49.34
52.12
45.24
41.50
37.04
33.34
31.71
34.34
76.06
77.27
(5.36%)
(6.96%)
82
29.92
Buyback yield%
33.94
36.14
37.79
35.21
35.04
34.70
36.73
38.18
38.05
17.15
26.49
36.73
35.67
30
0.892
D/E ratiox
0.712
0.633
0.588
0.558
0.590
0.648
0.581
0.545
0.520
0.688
0.370
0.581
0.589
67
0.563
Enterprise value$M
0.908
0.871
1.005
1.176
1.300
1.547
1.525
1.794
1.940
0.771
1.245
10.53%
10.02%
94
0.611
LT debt$M
1.389
1.413
1.282
1.346
1.309
1.422
1.399
1.277
1.420
0.172
1.048
1.08%
0.25%
66
Revenue
$1.555M
6.65%
1.00×
Cost of revenue
$1.052M
6.55%
0.99×
Operating expenses
$0.264M
7.32%
1.06×
Goodwill & intangibles
17.22%
Spread over hurdle
(5.91%)