0.320
Revenue$M
0.502
0.529
0.560
0.582
0.616
0.653
0.687
0.719
0.740
0.755
0.347
4.17%
4.36%
91
23.81
Revenue growth%
8.42
5.51
7.51
8.46
8.85
7.39
9.16
12.14
9.29
10.29
21.21
9.29
8.65
73
22.14
Gross margin%
13.73
14.16
16.10
13.23
11.97
13.85
15.17
12.80
13.15
13.89
29.23
13.85
13.79
40
16.02
Operating margin%
5.26
8.20
10.64
9.29
11.76
11.38
11.37
12.51
15.03
15.47
19.85
12.51
11.38
76
20.53
Net margin%
8.63
11.22
11.83
11.62
11.15
12.75
10.53
13.21
12.15
9.96
19.14
12.15
11.42
6
17.60
P/E ratio (avg)x
6.163
6.430
6.640
7.019
7.594
8.169
8.615
8.496
7.955
8.528
12.37
8.496
7.775
43
7.583
EV/EBITx
13.09
11.47
11.87
12.58
11.07
9.538
8.317
7.833
8.557
9.293
22.16
8.557
10.30
7
11.05
FCF yield (avg)%
34.86
37.39
36.21
38.73
41.33
43.08
44.27
44.45
43.25
43.98
3.50
43.98
42.21
31
24.70
FCF margin%
4.20
5.94
8.33
5.69
6.00
6.64
6.70
3.87
2.58
1.51
15.56
3.87
5.81
58
1.618
FCF / Net incomex
0.308
0.291
0.304
0.346
0.385
0.409
0.413
0.405
0.430
0.439
0.671
0.413
0.395
78
10.75
ROIC%
4.15
3.74
0.77
0.40
0.55
0.40
0.40
0.40
2.37
2.67
4.36
0.40
0.66
74
13.68
Return on equity%
28.04
26.22
28.88
27.62
29.21
28.66
31.03
31.81
31.00
31.10
8.40
31.03
29.05
54
10.88
Return on assets%
21.01
18.45
17.11
15.54
14.41
13.53
12.74
12.33
12.63
10.46
17.41
12.63
13.97
34
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
0.01
5.39%
2.43%
—
2.94
EPS growth%
20.10
17.67
19.39
20.94
21.45
20.68
22.88
23.42
23.54
25.05
2.57
23.42
21.19
22
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
—
2.45%
1.81%
—
—
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
2.13%
2.21%
—
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
0.01
3.21%
5.14%
—
26.27
Div yield (avg)%
29.14
31.34
30.65
28.83
30.16
30.55
30.15
28.97
31.20
31.12
5.04
30.55
30.36
69
29.04
Payout ratio%
16.44
18.18
16.46
18.42
18.66
17.03
19.45
20.12
17.59
19.03
27.81
19.03
18.30
51
57.91
Shares (diluted)M
63.23
70.83
73.04
74.57
83.17
80.43
89.88
81.80
84.04
78.82
57.44
(1.07%)
3.52%
57
25.67
Buyback yield%
23.36
21.90
21.70
21.91
20.69
20.29
20.68
17.88
19.86
21.81
15.00
20.29
21.19
89
1.796
D/E ratiox
1.185
1.203
1.296
1.296
1.322
1.446
1.640
1.841
1.947
2.107
1.422
1.841
1.384
78
0.379
Enterprise value$M
0.611
0.697
0.713
0.842
0.912
0.905
0.895
1.039
1.187
1.256
0.264
6.61%
7.46%
8
0.046
LT debt$M
0.699
0.772
0.733
0.740
0.777
0.850
0.809
0.867
0.900
0.848
0.252
1.75%
2.20%
80
Revenue
$0.755M
4.36%
1.00×
Cost of revenue
$0.343M
4.54%
1.02×
Operating expenses
$0.166M
4.18%
0.98×
Goodwill & intangibles
15.53%
Spread over hurdle
(3.93%)