0.346
Revenue$M
6.977
7.018
7.074
7.156
7.043
7.176
7.249
7.110
7.222
0.367
0.400
0.18%
0.12%
73
15.61
Revenue growth%
16.77
16.69
18.43
19.45
18.50
19.11
21.42
19.49
16.94
21.65
23.41
19.11
18.46
48
27.18
Gross margin%
13.40
15.16
14.42
13.81
12.30
12.58
15.25
17.86
19.05
15.20
21.10
15.25
14.44
51
5.99
Operating margin%
4.36
1.80
0.40
1.61
2.76
3.24
2.63
4.61
3.27
6.48
7.49
3.24
3.00
79
19.90
Net margin%
25.72
24.41
23.86
26.71
24.79
24.31
24.21
25.86
25.14
12.90
17.76
24.79
24.65
10
37.39
P/E ratio (avg)x
18.51
16.25
14.51
12.83
12.71
11.29
10.81
11.12
12.00
34.79
12.72
11.29
12.77
71
19.33
EV/EBITx
27.71
30.08
30.50
31.32
29.25
26.66
27.36
24.71
22.57
32.25
11.58
26.66
27.84
94
28.11
FCF yield (avg)%
7.79
9.66
7.24
8.89
7.17
9.78
9.92
10.53
10.94
8.58
28.93
9.92
9.28
58
13.23
FCF margin%
20.89
20.28
18.76
19.89
19.21
17.84
17.74
19.61
17.06
13.86
14.32
17.84
19.41
10
1.064
FCF / Net incomex
0.238
0.233
0.238
0.262
0.257
0.265
0.309
0.313
0.317
1.336
0.650
0.309
0.259
49
20.93
ROIC%
12.45
14.54
14.21
11.80
12.19
9.86
10.84
11.74
10.92
8.50
20.76
10.92
11.95
16
11.72
Return on equity%
27.53
24.72
23.39
22.30
22.80
23.28
24.95
24.67
24.19
14.65
12.50
24.19
24.43
48
13.85
Return on assets%
23.79
23.21
24.12
26.42
24.08
24.88
23.67
21.03
20.62
13.53
25.24
23.67
23.73
59
0.01
EPS$
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.53%
(0.89%)
—
3.55
EPS growth%
26.32
24.46
25.20
28.16
26.03
24.34
26.25
25.69
28.65
23.95
13.18
26.03
25.86
77
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
0.01
5.17%
5.87%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
(0.92%)
(1.87%)
—
0.01
Dividend per sh$
0.02
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(0.81%)
(0.13%)
—
28.14
Div yield (avg)%
8.23
11.12
9.22
11.61
14.45
14.40
12.04
9.11
11.13
22.28
6.10
12.04
11.13
56
9.48
Payout ratio%
3.88
3.31
4.19
1.72
1.77
1.35
2.79
0.46
3.01
15.77
18.47
1.77
2.90
54
105.5
Shares (diluted)M
83.91
84.51
91.07
77.71
73.70
75.27
79.53
81.87
73.80
101.1
105.6
(1.03%)
(2.22%)
20
7.00
Buyback yield%
22.16
19.90
18.74
18.79
20.17
17.71
17.01
16.54
16.29
12.22
21.72
17.01
18.77
63
1.116
D/E ratiox
1.026
1.084
1.103
1.078
1.033
1.067
1.093
1.175
1.180
0.808
1.120
1.093
1.081
31
5.871
Enterprise value$M
3.133
3.129
2.733
2.945
3.075
3.215
2.848
2.643
2.858
2.988
6.722
(0.60%)
(1.13%)
60
7.084
LT debt$M
2.324
2.090
2.069
1.877
1.874
1.819
1.993
1.794
1.748
4.165
2.025
(1.41%)
(3.51%)
32
Revenue
$7.222M
0.12%
1.00×
Cost of revenue
$4.566M
0.20%
1.01×
Operating expenses
$1.444M
0.27%
1.01×
Goodwill & intangibles
15.31%
Spread over hurdle
22.43%