0.048
Revenue$M
0.063
0.066
0.071
0.076
0.082
0.087
0.094
0.098
0.106
0.115
0.052
6.95%
6.64%
33
18.59
Revenue growth%
19.39
20.79
20.96
23.63
25.40
27.61
28.71
27.45
26.60
26.06
12.92
27.45
25.73
40
28.72
Gross margin%
8.34
6.09
6.24
8.80
10.88
10.79
12.90
13.91
11.86
10.43
22.70
11.86
10.61
46
7.32
Operating margin%
16.26
16.35
19.23
16.39
17.88
16.29
15.88
14.69
12.66
12.12
8.79
14.69
16.28
38
23.26
Net margin%
25.62
27.03
28.44
30.41
31.59
32.33
32.75
33.02
32.04
29.50
28.47
32.33
31.00
31
34.12
P/E ratio (avg)x
14.36
13.77
15.86
17.02
18.89
18.19
20.01
23.18
23.37
26.67
32.10
23.18
18.54
32
15.38
EV/EBITx
15.27
15.66
18.00
21.33
23.81
25.35
24.20
25.27
29.43
30.36
35.41
25.35
24.01
68
13.34
FCF yield (avg)%
6.54
3.54
2.92
3.52
2.91
1.53
0.40
3.19
1.13
2.14
4.39
1.53
2.91
90
23.08
FCF margin%
9.23
7.68
5.22
8.06
9.89
8.90
10.47
8.96
8.43
11.04
6.84
8.96
8.93
63
1.389
FCF / Net incomex
1.344
1.316
1.280
1.298
1.098
0.965
0.892
0.900
0.914
0.857
1.535
0.900
1.031
39
5.44
ROIC%
13.15
15.12
12.83
13.85
15.29
15.23
14.85
13.43
11.93
12.12
27.19
13.43
13.64
50
5.63
Return on equity%
12.06
14.75
16.17
17.97
15.85
16.91
16.97
17.29
15.50
14.97
15.31
16.91
16.01
14
2.61
Return on assets%
25.81
25.32
23.85
25.61
26.33
28.34
30.37
27.44
27.40
29.57
20.74
28.34
26.87
13
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
0.84%
3.22%
—
17.33
EPS growth%
23.34
21.11
21.39
20.97
21.17
21.87
19.23
16.39
14.27
12.97
9.81
16.39
21.04
78
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
2.65%
(0.12%)
—
0.01
FCF per share$
0.02
0.02
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.01
8.74%
10.91%
—
—
Dividend per sh$
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.74%
2.46%
—
9.38
Div yield (avg)%
7.12
6.38
8.93
8.42
6.70
6.30
7.50
6.05
7.21
10.03
3.23
7.21
7.17
51
8.38
Payout ratio%
4.85
5.67
7.53
4.98
3.16
4.61
4.46
1.86
3.12
1.60
25.51
3.12
4.54
89
3.905
Shares (diluted)M
6.288
7.221
8.408
8.739
8.803
10.50
11.07
11.33
12.24
13.67
3.884
9.20%
8.02%
48
12.15
Buyback yield%
23.25
21.74
21.64
22.96
22.88
23.74
26.26
24.29
26.86
23.94
20.94
24.29
23.49
34
0.730
D/E ratiox
0.511
0.441
0.408
0.434
0.427
0.403
0.382
0.404
0.430
0.417
0.321
0.404
0.422
39
0.082
Enterprise value$M
0.040
0.038
0.042
0.046
0.044
0.041
0.037
0.041
0.037
0.039
0.030
(2.50%)
0.58%
91
0.075
LT debt$M
0.011
0.012
0.012
0.013
0.014
0.015
0.015
0.015
0.014
0.013
0.031
(1.65%)
2.57%
25
Revenue
$0.115M
6.64%
1.00×
Cost of revenue
$0.074M
6.67%
1.00×
Operating expenses
$0.025M
6.96%
1.03×
Goodwill & intangibles
17.53%
Spread over hurdle
52.67%