0.133
Revenue$M
0.099
0.105
0.112
0.118
0.129
0.140
0.152
0.160
0.170
0.185
0.147
7.55%
7.26%
63
28.27
Revenue growth%
25.83
25.50
26.12
28.75
26.63
28.69
27.00
28.41
29.03
27.19
28.81
28.41
27.10
56
28.03
Gross margin%
26.11
23.28
24.90
23.52
23.08
24.47
26.87
23.89
26.16
28.40
6.52
26.16
24.69
67
22.47
Operating margin%
6.00
7.20
6.02
5.41
6.38
8.26
10.40
9.44
10.65
11.76
15.14
10.40
7.73
56
11.23
Net margin%
34.02
35.68
37.49
39.21
39.42
38.06
35.10
36.38
35.35
35.04
2.51
35.35
36.03
62
14.18
P/E ratio (avg)x
30.70
28.73
30.69
31.84
31.62
28.26
25.85
25.74
23.42
23.59
20.20
25.74
28.49
89
24.50
EV/EBITx
56.12
63.54
67.86
68.84
76.24
89.24
92.38
93.63
106.8
122.8
30.22
93.63
82.74
33
10.83
FCF yield (avg)%
32.12
34.95
34.58
35.86
33.12
31.51
34.48
32.08
34.18
31.64
16.98
32.08
33.65
78
5.46
FCF margin%
29.64
27.35
24.38
22.33
24.48
23.33
21.18
21.23
19.13
18.00
14.27
21.18
22.83
47
1.458
FCF / Net incomex
1.301
1.256
1.466
1.518
1.663
1.939
1.836
2.017
1.997
2.015
1.439
1.997
1.749
56
19.45
ROIC%
6.80
6.37
7.35
4.69
7.06
5.12
5.64
8.60
7.89
9.29
8.53
7.89
6.93
81
19.73
Return on equity%
15.36
17.46
18.43
17.02
19.00
19.41
22.37
24.55
24.01
23.46
6.62
23.46
19.20
54
4.14
Return on assets%
25.64
26.06
23.58
20.85
19.43
22.13
24.77
24.95
23.72
25.12
9.11
24.77
24.25
94
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(4.36%)
(0.27%)
—
28.91
EPS growth%
13.42
15.58
12.74
9.81
10.17
8.54
10.47
11.05
11.23
8.84
10.28
10.47
10.76
16
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
11.22%
9.67%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
1.18%
5.99%
—
—
Dividend per sh$
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.86%
6.56%
—
8.06
Div yield (avg)%
18.27
20.85
20.50
21.09
22.00
22.29
23.39
22.93
22.22
20.07
11.69
22.29
21.54
32
24.28
Payout ratio%
8.51
10.50
8.70
7.53
10.08
8.11
7.39
7.42
4.69
6.84
7.15
7.39
7.82
58
49.29
Shares (diluted)M
71.71
78.45
81.54
85.06
85.28
94.47
101.8
102.6
103.8
105.4
49.67
4.32%
4.79%
43
12.38
Buyback yield%
16.82
17.98
17.66
19.68
19.44
19.73
18.73
16.97
18.00
15.79
5.20
18.00
17.99
80
0.248
D/E ratiox
1.949
2.077
2.117
2.227
2.529
2.523
2.919
3.227
3.679
3.978
0.796
3.227
2.526
39
0.102
Enterprise value$M
0.149
0.163
0.176
0.194
0.193
0.185
0.170
0.156
0.173
0.157
0.119
(3.99%)
0.66%
76
0.200
LT debt$M
0.025
0.023
0.024
0.023
0.023
0.019
0.018
0.016
0.014
0.015
0.012
(8.29%)
(6.31%)
78
Revenue
$0.185M
7.26%
1.00×
Cost of revenue
$0.129M
7.35%
1.01×
Operating expenses
$0.029M
7.27%
1.00×
Goodwill & intangibles
19.34%
Spread over hurdle
14.17%