0.739
Revenue$M
2.420
2.437
2.484
2.574
2.639
2.702
2.717
2.853
2.926
3.063
0.790
3.02%
2.80%
59
23.73
Revenue growth%
31.02
33.80
32.56
31.10
29.16
28.08
26.12
25.81
24.45
26.41
14.96
26.12
28.62
8
24.25
Gross margin%
8.42
10.40
10.28
8.52
6.21
3.64
3.38
3.50
1.53
3.92
11.60
3.50
5.07
23
11.67
Operating margin%
14.96
15.57
14.44
17.23
19.64
21.45
21.68
20.99
19.36
20.78
5.47
20.99
19.50
41
16.15
Net margin%
25.53
26.14
27.69
26.13
26.87
27.20
29.38
29.49
26.64
29.27
2.17
29.27
27.03
50
14.39
P/E ratio (avg)x
17.89
18.65
21.14
22.08
23.50
24.56
27.51
27.38
28.80
32.26
7.483
27.51
24.03
92
25.38
EV/EBITx
29.10
33.82
36.30
40.38
42.28
44.31
43.24
43.03
42.38
45.71
15.49
43.24
42.33
79
5.39
FCF yield (avg)%
14.48
12.11
12.05
12.63
14.97
13.86
14.80
16.94
14.29
13.01
13.89
14.29
14.07
65
14.05
FCF margin%
20.38
23.13
22.00
20.72
20.99
23.71
24.21
23.25
20.78
19.86
2.58
23.25
21.50
79
1.288
FCF / Net incomex
0.525
0.490
0.519
0.462
0.423
0.434
0.467
0.491
0.518
0.465
1.093
0.467
0.478
94
7.47
ROIC%
17.47
15.57
14.41
14.95
14.87
14.97
12.04
10.46
11.54
13.61
27.10
12.04
14.64
86
23.96
Return on equity%
10.91
13.42
11.43
13.22
14.06
12.75
14.43
14.61
12.08
14.66
14.16
14.43
13.32
29
25.03
Return on assets%
6.68
4.49
3.18
1.21
1.07
1.57
1.41
1.74
1.27
4.04
7.56
1.57
1.65
34
0.03
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
2.75%
3.56%
—
7.52
EPS growth%
0.40
0.40
0.40
2.44
4.28
3.86
2.54
0.86
0.40
0.40
23.37
0.86
0.63
72
0.02
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.04%
0.39%
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.02
9.05%
7.89%
—
0.03
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(3.14%)
(3.80%)
—
13.99
Div yield (avg)%
1.18
3.88
2.82
4.35
5.57
5.65
4.83
7.69
7.88
6.45
17.53
6.45
5.20
63
25.01
Payout ratio%
9.38
11.64
13.34
15.86
18.65
16.43
15.90
13.50
15.77
17.07
8.42
15.90
15.82
29
118.1
Shares (diluted)M
216.8
224.7
235.7
252.6
274.0
273.8
268.6
274.2
299.1
324.6
116.4
3.45%
5.30%
20
2.45
Buyback yield%
7.92
8.13
6.77
7.34
4.58
6.46
5.05
5.82
6.81
4.32
5.08
5.82
6.62
35
0.837
D/E ratiox
0.190
0.174
0.163
0.158
0.174
0.191
0.214
0.206
0.194
0.173
0.492
0.194
0.182
62
3.266
Enterprise value$M
1.817
1.809
1.809
1.727
1.741
1.695
1.600
1.628
1.520
1.312
1.075
(5.50%)
(2.43%)
14
2.752
LT debt$M
2.877
2.758
2.666
2.855
2.866
2.718
2.740
2.484
2.279
2.387
3.286
(3.59%)
(1.16%)
75
Revenue
$3.063M
2.80%
1.00×
Cost of revenue
$1.702M
3.07%
1.03×
Operating expenses
$0.413M
2.67%
0.99×
Spread over hurdle
(2.63%)