0.698
Revenue$M
0.741
0.807
0.863
0.940
1.019
1.109
1.217
1.282
1.384
0.755
0.852
8.04%
8.36%
16
29.91
Revenue growth%
10.30
10.29
12.29
12.91
12.70
9.98
8.86
9.87
10.61
12.03
7.47
9.98
10.45
61
9.72
Gross margin%
27.66
27.84
25.57
25.18
28.17
28.21
29.14
28.88
29.12
28.85
28.20
28.88
28.00
54
2.90
Operating margin%
23.26
20.60
23.34
23.13
25.43
27.63
27.04
26.27
25.32
6.96
11.83
26.27
24.33
40
4.36
Net margin%
15.19
16.53
18.79
21.36
23.90
25.11
25.34
23.40
23.57
26.45
6.47
23.90
22.38
57
9.109
P/E ratio (avg)x
52.79
54.82
59.16
68.06
70.72
76.01
84.57
97.95
99.09
18.76
25.92
84.57
69.39
54
16.61
EV/EBITx
22.68
24.61
24.61
26.68
26.74
26.68
30.45
32.57
37.22
31.43
11.72
30.45
26.68
82
8.25
FCF yield (avg)%
26.01
26.88
24.29
22.57
24.58
27.13
25.93
24.25
24.27
13.65
24.05
24.58
24.43
44
29.21
FCF margin%
21.69
22.89
22.22
22.71
23.30
24.76
27.19
25.37
24.41
17.34
8.29
24.76
23.10
44
1.722
FCF / Net incomex
0.374
0.357
0.377
0.354
0.379
0.428
0.453
0.503
0.571
0.743
0.443
0.453
0.384
36
14.53
ROIC%
16.70
16.75
17.38
17.70
14.81
17.29
16.57
14.55
15.87
9.93
2.94
15.87
16.72
58
14.49
Return on equity%
16.44
13.49
13.46
12.56
14.05
13.76
11.99
13.86
13.67
11.69
10.78
13.76
13.70
67
26.75
Return on assets%
25.68
23.31
23.87
24.21
23.05
21.59
20.38
19.56
19.09
18.14
25.98
20.38
23.18
67
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
6.77%
7.50%
—
21.88
EPS growth%
12.23
11.46
12.16
10.41
8.99
10.08
11.46
10.16
10.88
4.40
14.47
10.16
10.78
44
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
(1.05%)
1.42%
—
0.01
FCF per share$
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.01
0.01
15.13%
11.60%
—
—
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
0.71%
(0.57%)
—
16.74
Div yield (avg)%
14.53
17.43
19.22
17.15
19.09
17.97
18.51
19.98
21.39
8.39
10.05
19.09
18.24
63
8.77
Payout ratio%
18.83
21.63
21.42
20.09
20.85
20.18
20.82
18.46
17.28
21.81
15.35
20.18
20.14
73
101.1
Shares (diluted)M
153.9
161.1
183.6
207.1
205.1
194.5
192.1
198.6
188.9
104.8
101.1
(1.83%)
3.06%
75
4.87
Buyback yield%
16.40
18.26
15.95
18.81
18.62
16.34
14.10
11.56
14.20
22.72
19.50
14.20
16.14
67
1.698
D/E ratiox
0.532
0.526
0.496
0.517
0.500
0.485
0.549
0.550
0.554
1.657
0.160
0.549
0.529
80
0.626
Enterprise value$M
2.540
2.641
2.866
3.168
3.376
3.953
4.245
4.299
4.201
0.129
0.943
5.81%
6.32%
19
0.193
LT debt$M
2.906
3.107
3.330
3.983
4.642
5.566
6.417
7.285
8.466
0.226
0.986
16.28%
13.95%
25
Revenue
$1.384M
8.36%
1.00×
Cost of revenue
$0.969M
8.36%
1.00×
Operating expenses
$0.287M
8.68%
1.03×
Cash and investments
13.85%
Spread over hurdle
(8.60%)