0.068
Revenue$M
0.108
0.110
0.113
0.119
0.125
0.131
0.137
0.145
0.151
0.158
0.073
4.86%
4.40%
67
23.16
Revenue growth%
9.46
6.50
9.12
9.82
9.03
11.73
14.52
15.60
16.18
16.34
12.18
15.60
10.77
19
23.52
Gross margin%
11.44
13.20
11.74
10.21
10.80
12.97
10.11
8.35
8.51
11.50
6.77
10.11
11.12
63
10.91
Operating margin%
29.36
27.39
25.56
22.80
21.86
22.92
21.26
20.20
19.73
22.62
3.90
21.26
22.71
60
21.94
Net margin%
26.93
24.67
23.22
21.00
23.85
26.31
25.93
26.40
28.41
29.81
16.89
26.40
26.12
45
9.178
P/E ratio (avg)x
17.04
17.69
20.76
24.31
27.47
29.74
33.10
35.24
40.36
45.20
32.27
35.24
28.60
15
27.34
EV/EBITx
24.44
27.40
27.50
29.57
35.60
39.87
45.87
53.09
58.50
60.80
11.33
53.09
37.73
94
18.52
FCF yield (avg)%
7.19
6.49
8.82
8.71
11.52
9.00
7.06
6.22
3.68
2.30
4.15
6.22
7.12
12
14.72
FCF margin%
9.65
10.51
7.77
8.04
7.40
7.64
8.89
9.46
12.25
11.84
3.98
9.46
9.17
27
0.104
FCF / Net incomex
1.125
1.115
1.036
0.956
0.906
0.787
0.796
0.810
0.785
0.704
0.187
0.787
0.858
18
13.06
ROIC%
20.48
18.07
16.09
17.39
14.44
14.74
13.08
13.86
13.90
16.51
4.52
13.90
15.41
30
26.51
Return on equity%
22.49
19.66
21.06
18.23
19.19
16.74
14.43
17.25
18.98
16.10
29.98
16.74
18.60
10
2.91
Return on assets%
34.64
36.72
35.06
33.47
32.99
32.64
29.73
32.59
32.71
34.57
11.19
32.64
33.23
31
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.69%
1.01%
—
7.44
EPS growth%
13.42
10.78
13.01
10.66
13.53
12.67
11.15
9.95
7.55
7.36
27.30
9.95
10.96
14
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
4.13%
2.32%
—
0.02
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.45%
(3.37%)
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.03
0.03
0.02
0.02
0.03
0.03
0.03
0.01
4.48%
4.09%
—
12.23
Div yield (avg)%
19.81
20.96
23.61
23.39
21.18
21.35
19.31
19.69
18.19
18.46
9.66
19.31
20.38
61
25.52
Payout ratio%
14.38
17.10
15.15
15.31
16.63
14.34
16.57
17.19
16.50
13.82
18.40
16.50
15.91
33
4.140
Shares (diluted)M
4.423
4.477
4.725
4.855
4.839
4.618
5.046
4.694
5.063
5.468
4.048
2.48%
1.67%
83
4.58
Buyback yield%
2.45
4.04
6.23
5.48
7.58
9.14
7.07
7.80
9.84
11.14
12.84
9.14
7.33
23
1.684
D/E ratiox
0.416
0.488
0.489
0.571
0.607
0.701
0.762
0.828
0.855
1.017
0.294
0.828
0.654
58
0.131
Enterprise value$M
0.140
0.154
0.176
0.181
0.195
0.206
0.221
0.226
0.227
0.215
0.047
1.95%
5.24%
76
0.032
LT debt$M
0.090
0.097
0.095
0.097
0.104
0.097
0.100
0.100
0.100
0.098
0.062
(1.31%)
1.48%
23
Revenue
$0.158M
4.40%
1.00×
Cost of revenue
$0.111M
4.40%
1.00×
Operating expenses
$0.018M
3.96%
0.96×
Goodwill & intangibles
16.40%
Spread over hurdle
10.90%