0.097
Revenue$M
0.579
0.597
0.624
0.659
0.699
0.723
0.765
0.804
0.835
0.099
0.105
4.86%
4.84%
25
11.47
Revenue growth%
23.08
22.71
20.28
22.36
20.28
22.58
23.84
24.78
24.69
17.74
11.52
23.84
22.69
14
28.34
Gross margin%
2.36
2.12
2.94
2.07
4.97
2.50
3.30
5.76
4.12
15.13
18.83
4.12
3.12
76
19.70
Operating margin%
18.54
21.29
22.29
20.75
22.94
24.40
25.00
26.56
29.31
18.40
23.26
25.00
22.61
9
8.59
Net margin%
36.62
39.09
36.64
36.56
34.80
36.04
38.48
35.81
36.39
21.62
28.45
36.04
36.47
8
37.77
P/E ratio (avg)x
28.09
33.36
38.88
38.38
38.45
40.13
46.61
48.11
52.73
16.03
16.09
46.61
38.67
37
23.62
EV/EBITx
6.507
6.184
5.664
5.310
5.647
5.338
5.601
6.036
6.055
21.11
18.21
5.647
5.850
34
27.51
FCF yield (avg)%
13.39
14.86
13.73
14.03
15.22
17.06
19.75
19.77
17.45
4.90
10.34
17.45
15.04
60
16.20
FCF margin%
19.37
20.84
22.88
21.10
23.14
25.85
24.63
25.74
27.05
29.88
6.46
25.74
23.01
18
0.435
FCF / Net incomex
1.291
1.257
1.242
1.216
1.355
1.335
1.471
1.419
1.517
0.603
1.676
1.419
1.313
32
8.55
ROIC%
7.72
10.66
9.16
10.96
12.57
9.62
8.59
11.45
11.39
3.89
6.83
11.39
10.31
94
2.63
Return on equity%
27.02
24.88
26.76
28.45
30.20
30.11
32.89
34.76
34.53
2.54
13.83
32.89
29.62
50
4.63
Return on assets%
0.40
0.40
1.00
1.11
1.63
2.01
4.65
2.63
1.62
20.09
6.58
2.01
1.37
63
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
5.50%
4.33%
—
9.78
EPS growth%
35.62
33.11
30.23
32.55
30.10
33.09
31.93
33.09
34.46
24.41
29.34
33.09
33.09
89
—
Bookvalue per sh$
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
—
7.77%
6.73%
—
—
FCF per share$
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
—
11.09%
9.83%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
5.86%
5.16%
—
12.01
Div yield (avg)%
1.11
3.85
6.60
8.77
6.08
4.82
3.86
6.09
8.12
8.56
7.48
6.08
5.45
51
29.71
Payout ratio%
22.95
20.92
21.44
21.72
19.95
18.25
16.01
17.91
18.53
5.04
8.69
18.25
20.43
55
75.08
Shares (diluted)M
68.92
61.11
59.12
63.96
68.66
66.07
70.83
67.22
68.73
76.05
76.98
1.45%
0.20%
62
6.50
Buyback yield%
7.89
8.47
6.37
5.38
6.48
3.74
5.41
7.04
6.70
6.07
14.20
6.48
6.59
36
0.632
D/E ratiox
1.904
1.930
2.018
1.963
1.936
1.943
2.169
2.326
2.155
1.184
1.108
2.155
1.953
24
0.637
Enterprise value$M
0.071
0.067
0.063
0.059
0.058
0.060
0.057
0.059
0.055
0.063
0.096
(1.41%)
(1.99%)
17
0.586
LT debt$M
0.115
0.120
0.139
0.139
0.139
0.137
0.144
0.140
0.149
0.153
0.151
1.41%
3.84%
51
Revenue
$0.835M
4.84%
1.00×
Cost of revenue
$0.498M
4.70%
0.99×
Operating expenses
$0.091M
5.32%
1.05×
Goodwill & intangibles
15.54%
Spread over hurdle
(1.77%)