2.489
Revenue$M
1.312
1.388
1.468
1.544
1.622
1.777
1.933
2.063
2.189
2.373
2.663
7.90%
6.61%
17
21.83
Revenue growth%
5.49
8.29
7.41
9.43
12.34
13.95
15.81
14.81
16.71
18.27
3.26
15.81
13.15
21
26.39
Gross margin%
27.03
27.26
27.79
27.77
30.05
30.90
32.28
30.47
32.95
35.77
16.85
32.28
30.26
33
2.76
Operating margin%
10.64
11.01
12.79
15.74
16.54
18.15
17.58
18.60
17.81
18.87
3.21
18.15
17.06
67
11.54
Net margin%
29.05
28.45
25.81
23.78
23.27
25.33
23.86
21.19
19.45
19.58
27.08
21.19
23.82
57
8.666
P/E ratio (avg)x
15.82
15.51
14.46
13.53
14.32
14.08
13.87
12.66
13.02
12.32
29.90
13.02
13.98
90
10.25
EV/EBITx
25.91
22.40
22.47
23.97
22.52
21.66
18.61
17.15
16.97
15.84
22.21
17.15
22.03
60
17.82
FCF yield (avg)%
15.85
13.43
15.26
14.10
16.81
17.06
14.09
12.08
10.37
8.09
10.48
12.08
14.09
19
27.40
FCF margin%
11.41
10.86
12.92
13.56
11.32
10.56
12.63
11.79
12.66
11.97
13.10
11.97
11.88
82
1.169
FCF / Net incomex
0.688
0.598
0.648
0.645
0.652
0.606
0.528
0.462
0.418
0.370
0.783
0.462
0.602
22
11.62
ROIC%
24.24
24.40
22.03
23.28
24.52
27.25
24.78
22.55
22.16
23.16
7.17
23.16
23.76
82
18.54
Return on equity%
18.06
18.61
20.08
18.63
19.47
17.54
17.05
19.76
19.27
20.22
16.07
19.27
18.95
42
7.59
Return on assets%
18.28
19.23
18.33
17.62
18.35
19.98
21.27
22.74
24.75
22.86
3.40
22.74
19.61
85
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.01
0.01
(4.32%)
(2.26%)
—
6.97
EPS growth%
2.64
4.81
2.04
0.40
0.40
1.85
0.40
2.44
0.40
2.80
7.70
1.85
1.95
22
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
—
3.51%
1.09%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
9.58%
8.53%
—
0.01
Dividend per sh$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
10.98%
10.44%
—
17.87
Div yield (avg)%
20.95
18.15
20.04
22.57
19.80
17.44
15.88
12.97
15.18
17.21
22.10
15.88
17.79
52
7.16
Payout ratio%
22.91
24.94
24.84
22.36
23.75
24.92
27.30
29.38
32.30
32.37
27.12
29.38
24.93
92
257.6
Shares (diluted)M
252.6
291.0
298.5
318.8
353.5
339.7
341.4
390.4
364.3
366.3
257.0
0.72%
3.07%
73
4.37
Buyback yield%
23.25
23.97
21.01
18.99
16.36
13.85
14.18
13.39
16.28
14.06
28.42
14.06
16.32
47
1.582
D/E ratiox
0.351
0.398
0.441
0.490
0.542
0.574
0.602
0.658
0.700
0.821
0.420
0.658
0.558
35
0.546
Enterprise value$M
0.716
0.796
0.810
0.919
1.026
1.061
1.243
1.451
1.600
1.525
2.510
8.25%
7.75%
43
2.095
LT debt$M
1.650
1.677
1.781
2.018
2.275
2.527
2.553
2.801
3.123
3.426
0.798
8.53%
7.43%
45
Revenue
$2.373M
6.61%
1.00×
Cost of revenue
$1.661M
6.61%
1.00×
Operating expenses
$0.454M
6.25%
0.97×
Spread over hurdle
(8.50%)