0.594
Revenue$M
0.448
0.487
0.531
0.568
0.622
0.660
0.713
0.755
0.799
0.627
0.687
7.07%
7.64%
39
17.71
Revenue growth%
36.60
34.19
32.34
34.12
35.64
35.63
35.66
37.35
35.63
28.45
5.42
35.64
35.63
67
28.38
Gross margin%
19.06
17.65
18.88
18.14
18.53
15.90
15.82
16.20
13.29
5.33
12.57
15.90
17.54
23
20.94
Operating margin%
28.46
26.81
27.65
26.65
25.04
27.01
24.81
26.42
25.96
4.03
22.60
25.96
26.73
87
16.46
Net margin%
28.94
27.46
29.78
32.35
29.73
28.11
26.88
28.12
29.49
15.09
5.44
28.12
29.04
50
17.19
P/E ratio (avg)x
30.77
33.06
33.68
34.92
36.00
36.19
34.91
35.12
35.76
20.31
32.83
35.76
34.91
34
32.68
EV/EBITx
25.68
29.03
28.00
28.23
28.25
31.24
31.92
35.34
35.21
7.609
20.66
31.92
28.64
61
23.58
FCF yield (avg)%
27.64
27.25
27.75
27.27
24.96
25.12
23.85
24.47
27.45
15.66
15.45
24.96
27.26
45
17.50
FCF margin%
11.45
12.27
13.78
14.99
13.47
15.83
16.77
14.80
13.08
24.85
19.46
14.80
13.62
19
0.750
FCF / Net incomex
1.633
1.733
1.596
1.578
1.562
1.512
1.446
1.377
1.378
0.378
0.903
1.446
1.570
89
12.76
ROIC%
3.34
3.79
4.32
5.66
5.79
7.31
10.02
12.17
12.62
27.68
19.48
10.02
5.73
40
29.59
Return on equity%
6.36
9.29
11.06
13.82
13.19
15.12
12.84
13.18
11.81
2.16
10.01
13.18
12.32
90
14.54
Return on assets%
9.00
8.42
6.29
3.54
3.08
4.07
7.06
6.46
6.82
21.94
2.91
6.46
6.64
13
—
EPS$
—
—
—
—
—
0.01
0.01
0.01
0.01
—
0.01
7.59%
8.36%
—
29.35
EPS growth%
24.81
22.00
24.17
24.27
21.66
20.30
22.35
20.26
20.82
18.24
24.43
20.82
22.13
34
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(3.88%)
(1.69%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
0.14%
2.70%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(1.53%)
0.77%
—
14.51
Div yield (avg)%
20.21
22.83
21.42
18.77
15.89
18.54
16.16
17.17
17.74
19.74
9.91
17.17
18.66
44
11.41
Payout ratio%
8.16
6.83
8.31
8.89
9.05
8.15
8.66
8.55
8.44
3.30
9.59
8.55
8.38
53
45.44
Shares (diluted)M
51.57
55.21
48.85
49.14
52.03
45.75
49.08
44.34
47.86
45.15
45.42
(0.53%)
(0.12%)
43
29.80
Buyback yield%
16.57
17.32
16.40
15.95
17.19
15.92
17.28
19.91
22.23
3.94
20.23
17.28
17.24
11
0.410
D/E ratiox
0.344
0.333
0.381
0.426
0.415
0.420
0.394
0.433
0.442
1.622
0.459
0.420
0.405
43
0.619
Enterprise value$M
0.090
0.105
0.126
0.151
0.169
0.173
0.185
0.187
0.208
0.182
0.071
6.69%
12.22%
69
0.407
LT debt$M
0.565
0.583
0.575
0.512
0.486
0.479
0.471
0.430
0.428
0.529
0.694
(3.54%)
(3.32%)
22
Revenue
$0.799M
7.64%
1.00×
Cost of revenue
$0.525M
7.96%
1.03×
Operating expenses
$0.189M
7.30%
0.97×
Goodwill & intangibles
13.60%
Spread over hurdle
(6.42%)