0.184
Revenue$M
0.249
0.268
0.286
0.304
0.323
0.352
0.384
0.405
0.444
0.469
0.191
7.78%
7.09%
67
10.60
Revenue growth%
14.73
13.65
14.14
16.53
16.51
17.24
18.50
18.54
15.91
17.51
15.65
17.51
16.52
50
15.63
Gross margin%
17.75
17.73
16.33
18.37
21.00
19.97
21.85
19.01
16.92
13.99
20.02
19.01
18.06
32
8.89
Operating margin%
30.32
30.56
31.78
32.18
31.67
31.28
29.45
30.91
32.54
30.16
19.73
30.91
31.10
20
17.95
Net margin%
7.20
5.87
5.89
8.44
9.65
8.93
11.19
11.48
9.96
11.18
15.81
11.18
9.29
70
18.29
P/E ratio (avg)x
31.76
34.40
37.68
40.60
39.87
42.41
41.08
44.33
44.64
49.57
10.70
44.33
40.84
62
15.41
EV/EBITx
37.44
43.10
44.03
52.27
59.81
66.33
65.90
64.16
73.07
73.28
25.52
66.33
61.99
7
12.16
FCF yield (avg)%
35.12
36.42
39.38
39.55
42.38
44.04
46.00
46.41
46.34
45.69
6.11
46.00
43.21
43
25.92
FCF margin%
21.16
19.48
19.91
19.17
18.47
21.25
22.02
24.61
24.23
25.64
13.36
24.23
21.20
81
0.530
FCF / Net incomex
2.309
2.710
2.558
3.011
3.276
3.779
4.419
4.214
4.216
4.278
0.756
4.216
3.527
22
23.71
ROIC%
22.47
25.08
23.50
21.01
23.34
20.64
21.82
21.64
21.15
23.07
5.78
21.64
22.14
32
28.88
Return on equity%
8.41
10.23
8.83
8.29
10.11
12.04
14.22
13.70
13.35
11.43
3.15
13.35
10.83
64
15.31
Return on assets%
2.51
4.32
4.31
6.76
7.78
6.55
7.31
7.57
9.54
8.42
19.57
7.57
7.03
25
—
EPS$
—
—
—
—
—
—
—
0.01
0.01
0.01
—
3.26%
6.71%
—
6.26
EPS growth%
0.97
2.86
1.77
3.08
4.04
2.51
1.46
0.73
0.40
0.40
16.84
0.73
1.61
48
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.16%)
(0.40%)
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(1.08%)
(1.16%)
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.09%
9.07%
—
23.88
Div yield (avg)%
5.65
7.94
9.91
11.40
10.67
9.96
11.11
12.26
11.62
14.49
9.27
11.62
10.89
88
21.26
Payout ratio%
12.17
11.49
11.92
12.30
9.47
8.06
5.34
4.23
3.82
1.64
15.75
4.23
8.76
36
64.98
Shares (diluted)M
88.18
97.65
105.6
101.5
101.6
103.1
110.5
121.2
124.0
120.5
65.57
3.46%
3.38%
49
8.05
Buyback yield%
24.17
26.98
26.03
28.57
29.44
26.51
24.24
27.15
27.74
27.92
11.50
27.15
27.07
59
0.442
D/E ratiox
2.057
2.253
2.328
2.692
2.701
3.150
3.700
4.320
4.784
5.173
1.420
4.320
2.926
89
0.486
Enterprise value$M
0.097
0.102
0.103
0.111
0.121
0.122
0.134
0.153
0.163
0.163
0.216
6.17%
6.10%
49
0.364
LT debt$M
0.070
0.074
0.081
0.096
0.098
0.110
0.133
0.148
0.161
0.159
0.271
10.16%
9.36%
41
Revenue
$0.469M
7.09%
1.00×
Cost of revenue
$0.309M
6.84%
0.98×
Operating expenses
$0.060M
7.53%
1.04×
Spread over hurdle
(0.07%)