0.092
Revenue$M
0.239
0.245
0.250
0.257
0.273
0.286
0.301
0.315
0.332
0.094
0.105
5.20%
4.03%
57
20.70
Revenue growth%
29.34
27.19
26.55
23.75
22.57
22.79
21.58
19.33
18.92
17.39
3.63
21.58
23.27
8
15.55
Gross margin%
23.10
23.94
25.11
22.71
21.71
20.75
22.90
23.00
23.26
18.84
4.91
22.90
22.95
56
8.95
Operating margin%
23.33
26.20
27.49
24.82
25.93
24.91
26.96
28.24
29.67
2.56
16.57
26.96
26.07
86
10.51
Net margin%
15.33
13.01
13.94
14.63
12.55
14.69
12.07
13.44
11.09
5.42
7.99
12.55
13.69
79
27.30
P/E ratio (avg)x
29.63
30.87
26.76
28.96
31.55
28.03
27.39
29.73
26.55
35.94
35.57
28.03
29.30
69
25.97
EV/EBITx
14.94
14.47
14.10
14.24
14.01
13.33
11.70
10.67
10.31
15.84
22.02
11.70
14.05
31
5.03
FCF yield (avg)%
15.66
16.74
17.36
18.74
17.02
18.56
17.21
14.41
12.93
15.68
16.61
17.02
16.88
48
6.93
FCF margin%
17.67
17.26
15.66
17.35
18.31
21.07
21.26
19.40
21.81
18.76
14.77
21.07
17.99
43
0.942
FCF / Net incomex
0.904
0.946
0.947
0.984
0.947
1.026
1.025
1.196
1.415
1.026
1.071
1.026
0.965
71
11.28
ROIC%
16.59
18.36
19.75
20.30
20.77
21.18
22.24
22.72
25.71
28.07
12.71
22.24
20.54
81
4.60
Return on equity%
19.30
17.52
18.60
19.41
22.08
24.59
25.91
28.48
30.17
24.19
14.09
25.91
21.38
83
9.64
Return on assets%
19.14
21.23
21.17
22.77
20.78
22.78
23.03
24.30
23.09
7.50
5.26
23.03
22.00
35
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(3.92%)
(2.13%)
—
23.49
EPS growth%
26.72
28.22
25.89
25.54
24.49
27.34
28.55
27.87
28.75
8.70
19.19
27.87
27.03
11
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
6.14%
6.51%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
1.15%
(0.16%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
13.20%
11.95%
—
21.71
Div yield (avg)%
5.97
7.55
10.47
12.92
13.02
10.43
12.82
15.29
14.69
7.55
5.25
13.02
11.65
73
13.66
Payout ratio%
27.88
24.88
23.96
26.28
29.08
27.44
29.55
29.33
27.43
19.43
12.83
29.08
27.43
25
202.4
Shares (diluted)M
278.3
271.8
290.3
315.8
315.7
345.4
382.0
409.7
430.9
212.6
204.9
6.41%
6.54%
18
9.81
Buyback yield%
18.29
19.29
16.57
15.93
14.44
14.38
12.50
15.35
12.54
17.55
18.88
14.38
15.64
13
0.504
D/E ratiox
0.887
0.817
0.749
0.814
0.914
0.817
0.864
0.809
0.832
1.273
0.177
0.832
0.825
37
0.064
Enterprise value$M
0.300
0.329
0.316
0.349
0.370
0.379
0.400
0.478
0.457
0.061
0.214
5.55%
5.20%
68
0.071
LT debt$M
0.280
0.296
0.312
0.310
0.289
0.298
0.328
0.367
0.417
0.124
0.347
6.11%
4.70%
47
Revenue
$0.332M
4.03%
1.00×
Cost of revenue
$0.222M
4.27%
1.02×
Operating expenses
$0.078M
3.49%
0.95×
Spread over hurdle
33.22%