1.882
Revenue$M
1.927
1.952
1.999
2.034
2.083
2.169
2.246
2.310
2.367
2.022
2.290
3.08%
2.18%
84
6.05
Revenue growth%
15.83
15.65
15.03
16.20
15.61
13.78
14.59
16.98
19.60
7.25
23.78
15.61
15.74
15
27.71
Gross margin%
20.45
20.89
20.01
22.36
20.53
20.59
22.79
25.08
25.13
18.25
5.96
22.79
20.74
39
19.86
Operating margin%
14.95
14.22
11.65
12.58
11.89
10.79
12.81
14.99
13.22
20.31
29.65
12.81
13.01
46
26.33
Net margin%
8.71
11.22
9.61
10.97
10.54
12.91
12.98
10.76
11.64
25.47
26.08
11.64
10.87
20
37.87
P/E ratio (avg)x
8.139
9.320
10.50
10.86
10.85
11.36
12.35
13.34
13.38
23.29
23.80
12.35
10.86
80
13.93
EV/EBITx
34.77
37.70
34.64
32.08
31.60
33.14
37.28
35.69
35.19
11.33
31.92
35.19
34.98
32
7.26
FCF yield (avg)%
22.01
23.17
22.48
24.88
25.43
22.73
21.56
22.06
22.34
12.94
14.99
22.34
22.41
20
23.75
FCF margin%
30.39
29.00
29.50
28.32
29.48
30.80
28.57
30.37
30.78
26.02
26.76
30.37
29.49
13
0.655
FCF / Net incomex
1.480
1.455
1.434
1.562
1.412
1.322
1.235
1.369
1.231
1.504
1.420
1.322
1.423
86
8.24
ROIC%
14.12
12.42
9.98
11.11
12.78
10.03
11.05
12.50
11.59
23.71
6.88
11.59
12.00
83
8.39
Return on equity%
31.06
31.17
31.17
29.12
32.09
32.30
32.49
33.49
34.18
11.38
11.28
32.49
31.63
77
6.48
Return on assets%
29.66
27.00
26.45
26.64
26.65
27.39
27.56
27.52
25.54
23.85
9.95
27.39
26.93
72
0.01
EPS$
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
0.01
7.76%
8.46%
—
15.21
EPS growth%
11.38
9.04
8.83
11.50
11.94
13.63
15.90
17.36
18.03
16.08
13.30
15.90
11.72
65
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
—
0.01
12.54%
9.15%
—
—
FCF per share$
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.02
0.02
12.89%
11.82%
—
0.01
Dividend per sh$
0.02
0.02
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.02
0.02
2.74%
1.76%
—
28.07
Div yield (avg)%
12.39
14.04
11.90
9.30
9.05
10.50
12.25
13.91
15.51
15.84
12.22
12.25
12.32
74
8.65
Payout ratio%
7.90
5.02
7.56
6.83
8.33
11.24
8.57
5.96
6.47
10.98
15.91
8.33
7.19
25
91.70
Shares (diluted)M
106.7
104.4
116.8
120.1
112.7
130.0
148.2
137.5
134.9
92.78
92.05
2.34%
1.47%
55
28.42
Buyback yield%
21.24
24.23
26.05
24.81
24.67
25.34
24.17
26.70
29.00
3.32
11.17
25.34
24.74
16
1.299
D/E ratiox
1.533
1.762
1.656
1.839
1.747
1.790
1.976
1.828
1.807
1.710
1.067
1.807
1.776
85
0.957
Enterprise value$M
3.669
4.006
4.493
4.763
5.372
5.223
5.399
5.686
5.813
2.436
2.307
4.06%
5.39%
68
2.910
LT debt$M
0.286
0.320
0.288
0.265
0.278
0.298
0.306
0.305
0.300
1.098
2.082
2.53%
(0.65%)
62
Revenue
$2.367M
2.18%
1.00×
Cost of revenue
$1.657M
2.18%
1.00×
Operating expenses
$0.373M
2.98%
1.08×
Spread over hurdle
(6.22%)