8.432
Revenue$M
10.54
10.84
11.19
11.45
11.36
11.64
11.83
11.68
11.58
11.85
8.792
0.85%
1.34%
38
23.71
Revenue growth%
18.61
17.20
18.85
18.44
18.42
16.60
14.70
12.82
14.53
12.70
29.33
14.53
16.90
30
16.38
Gross margin%
7.14
8.27
6.46
4.33
4.02
6.56
9.05
6.08
7.36
8.81
6.48
7.36
6.85
47
17.92
Operating margin%
20.73
19.17
20.47
23.19
23.98
21.99
19.16
18.32
15.97
13.58
10.79
18.32
19.82
61
18.98
Net margin%
8.65
7.22
9.08
8.04
10.17
12.53
14.38
11.79
13.23
11.30
5.77
12.53
10.74
20
8.127
P/E ratio (avg)x
38.08
37.80
36.66
40.70
40.76
45.18
45.95
50.04
45.00
43.02
29.63
45.18
41.89
42
12.07
EV/EBITx
16.30
18.47
21.89
24.75
27.26
32.55
35.91
36.26
39.02
38.54
10.05
36.26
29.90
60
25.13
FCF yield (avg)%
14.90
15.09
16.55
17.74
16.24
13.74
14.24
14.86
11.93
11.38
24.66
13.74
14.88
14
4.70
FCF margin%
17.81
18.90
18.04
20.87
19.65
20.81
22.67
23.22
22.56
20.48
10.85
22.56
20.65
81
0.426
FCF / Net incomex
0.570
0.551
0.588
0.677
0.725
0.862
0.967
0.955
1.054
1.151
0.150
0.967
0.794
68
3.48
ROIC%
15.27
17.67
16.74
19.27
20.76
21.40
21.65
21.31
20.96
20.44
11.34
21.31
20.60
13
27.11
Return on equity%
22.12
19.35
19.56
17.40
17.69
16.12
16.31
14.02
14.80
14.48
25.83
14.80
16.85
82
3.14
Return on assets%
3.33
1.98
0.50
0.40
2.31
1.18
2.85
1.31
2.11
0.70
20.79
1.31
1.65
63
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(1.66%)
(1.48%)
—
2.38
EPS growth%
14.29
12.73
14.95
15.60
17.74
15.43
14.42
17.02
15.62
14.96
24.26
15.43
15.20
94
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
—
0.13%
0.80%
—
0.01
FCF per share$
0.01
0.01
—
—
—
—
—
—
—
—
0.01
(3.56%)
(5.62%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.02%
4.77%
—
24.94
Div yield (avg)%
21.60
22.09
23.81
21.07
21.25
19.21
20.82
18.63
18.12
18.06
11.06
18.63
20.94
52
16.39
Payout ratio%
4.81
1.90
0.73
1.29
0.80
2.85
3.15
3.24
2.79
3.99
6.09
3.15
2.82
49
313.8
Shares (diluted)M
417.9
424.0
427.3
427.1
414.9
386.3
380.7
362.1
340.8
349.7
326.2
(3.36%)
(1.20%)
19
24.61
Buyback yield%
22.89
20.26
17.75
18.86
18.36
19.72
18.26
19.45
17.47
15.67
27.55
18.26
18.61
33
1.343
D/E ratiox
0.416
0.428
0.435
0.486
0.515
0.562
0.538
0.485
0.486
0.431
0.184
0.486
0.486
28
1.700
Enterprise value$M
7.023
8.174
7.977
8.329
8.826
8.526
10.02
9.876
11.30
12.54
3.344
7.28%
6.84%
49
2.360
LT debt$M
4.091
3.864
4.359
4.506
4.681
5.130
5.456
5.081
5.297
5.571
6.244
3.54%
2.45%
44
Revenue
$11.85M
1.34%
1.00×
Cost of revenue
$6.377M
1.69%
1.04×
Operating expenses
$2.539M
1.02%
0.97×
Goodwill & intangibles
14.13%
Spread over hurdle
83.35%