0.071
Revenue$M
0.084
0.090
0.097
0.103
0.111
0.118
0.122
0.131
0.136
0.140
0.080
4.79%
5.57%
55
18.41
Revenue growth%
25.11
26.73
26.26
25.39
24.50
24.36
26.30
27.68
27.54
30.37
22.45
27.54
26.28
16
13.79
Gross margin%
6.30
7.06
6.64
4.94
5.98
6.97
4.47
4.68
4.25
2.96
8.67
4.47
5.46
20
9.92
Operating margin%
14.23
13.83
12.91
12.77
15.59
17.68
15.20
15.82
14.45
14.03
5.99
15.20
14.34
33
28.13
Net margin%
21.17
21.09
19.12
17.76
20.20
19.87
22.51
25.10
22.63
23.43
28.75
22.63
21.13
8
11.82
P/E ratio (avg)x
44.90
42.87
39.60
36.59
39.28
41.87
41.78
40.17
39.96
41.82
17.52
41.78
40.97
65
26.96
EV/EBITx
21.04
19.22
20.63
17.49
18.47
20.01
17.33
15.27
14.85
13.03
35.57
15.27
17.98
51
9.02
FCF yield (avg)%
11.38
8.67
7.07
5.63
3.44
1.74
1.88
1.13
1.90
2.01
23.24
1.88
2.72
10
26.83
FCF margin%
14.56
14.35
11.62
11.81
10.81
9.58
9.93
9.25
8.15
7.43
8.00
9.25
10.37
48
1.539
FCF / Net incomex
0.531
0.573
0.605
0.590
0.571
0.531
0.538
0.518
0.518
0.467
1.618
0.518
0.535
84
23.80
ROIC%
22.77
23.26
21.62
22.42
21.68
21.68
24.24
21.45
24.12
22.91
7.23
22.91
22.59
7
11.66
Return on equity%
15.07
17.05
15.47
18.39
19.41
20.92
19.70
17.49
20.00
17.38
25.66
19.70
17.94
67
14.06
Return on assets%
22.48
22.76
22.57
22.51
20.75
22.33
21.81
19.48
21.92
23.28
21.78
21.92
22.40
22
—
EPS$
—
—
—
—
—
—
—
—
—
0.01
—
12.51%
10.60%
—
17.83
EPS growth%
8.74
9.51
7.87
7.93
5.97
3.43
1.98
3.33
3.83
2.16
22.36
3.33
4.90
76
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.77%
1.97%
—
0.01
FCF per share$
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
2.95%
6.22%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
0.01
0.01
0.01
9.90%
7.77%
—
15.90
Div yield (avg)%
11.50
12.09
12.35
15.26
15.33
18.02
18.39
19.90
17.26
16.72
25.28
18.02
16.03
33
15.53
Payout ratio%
9.61
9.95
8.11
10.96
8.96
9.21
6.76
3.78
5.93
4.52
20.59
5.93
8.54
81
7.203
Shares (diluted)M
11.93
11.77
12.45
13.29
13.16
15.33
15.42
14.80
17.10
18.06
6.994
6.53%
4.75%
43
18.68
Buyback yield%
11.06
10.80
10.40
8.03
8.46
10.06
7.70
6.38
7.30
4.75
20.90
7.30
8.24
72
0.408
D/E ratiox
1.730
2.051
2.188
2.404
2.365
2.666
2.947
3.098
3.474
3.854
1.400
3.098
2.535
80
0.093
Enterprise value$M
0.188
0.169
0.164
0.143
0.145
0.151
0.158
0.165
0.175
0.159
0.187
1.78%
(0.91%)
23
0.022
LT debt$M
0.085
0.082
0.091
0.092
0.087
0.089
0.091
0.101
0.110
0.120
0.052
6.60%
4.84%
76
Revenue
$0.140M
5.57%
1.00×
Cost of revenue
$0.061M
5.52%
1.00×
Operating expenses
$0.032M
5.88%
1.03×
Goodwill & intangibles
14.87%
Spread over hurdle
23.72%