0.484
Revenue$M
0.405
0.417
0.424
0.438
0.451
0.461
0.473
0.497
0.518
0.548
0.525
3.99%
3.25%
94
2.39
Revenue growth%
5.18
3.35
5.84
4.41
7.08
6.17
6.92
5.48
2.57
3.74
29.83
5.48
5.33
73
26.42
Gross margin%
28.81
27.70
30.37
29.30
29.52
31.88
29.20
31.37
30.31
32.15
3.44
31.37
29.91
52
21.66
Operating margin%
30.53
29.97
29.86
30.97
30.21
32.02
30.67
33.22
31.33
32.64
29.25
32.02
30.82
31
10.34
Net margin%
9.18
9.21
8.87
7.29
8.81
10.84
10.99
13.55
10.88
10.64
23.70
10.88
9.93
42
35.69
P/E ratio (avg)x
23.06
26.68
30.61
34.78
38.77
39.02
44.75
46.51
50.74
49.23
20.63
46.51
38.90
58
13.70
EV/EBITx
12.79
12.65
12.27
13.82
13.68
14.79
14.71
16.60
16.69
18.66
27.73
16.60
14.27
47
16.68
FCF yield (avg)%
6.14
4.98
3.48
0.76
0.40
2.52
4.30
6.23
8.91
8.86
21.90
6.23
4.64
33
22.13
FCF margin%
10.31
11.96
14.30
16.38
15.48
13.78
15.13
17.57
18.33
15.77
7.65
15.77
15.30
57
0.906
FCF / Net incomex
1.433
1.433
1.386
1.479
1.285
1.187
1.249
1.352
1.190
1.238
1.633
1.238
1.318
15
24.52
ROIC%
18.46
17.67
17.19
16.69
19.48
18.15
20.89
23.21
24.70
25.19
11.20
23.21
18.97
83
19.49
Return on equity%
3.83
4.46
5.78
6.93
6.85
9.22
10.62
8.93
6.88
7.10
7.81
8.93
6.91
92
14.09
Return on assets%
12.17
10.24
11.49
8.59
10.43
8.79
8.41
6.57
6.59
5.76
19.85
6.59
8.69
80
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(3.15%)
(2.21%)
—
18.04
EPS growth%
20.06
21.65
23.48
21.80
22.85
21.12
20.44
21.98
19.83
17.49
6.58
20.44
21.39
58
—
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
6.66%
4.30%
—
—
FCF per share$
0.01
0.01
0.01
—
0.01
0.01
0.01
0.01
0.01
—
—
(0.64%)
(0.32%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
0.07%
0.79%
—
23.32
Div yield (avg)%
4.71
5.72
4.22
3.99
4.25
3.40
0.51
1.81
3.40
3.50
11.69
3.40
3.75
41
4.33
Payout ratio%
13.94
13.63
16.52
15.98
17.55
20.48
17.76
18.63
21.03
21.66
14.87
20.48
17.65
46
50.06
Shares (diluted)M
78.72
79.46
77.51
78.44
86.41
86.77
98.32
107.7
121.0
129.7
50.52
8.46%
6.38%
55
18.13
Buyback yield%
10.99
11.63
12.15
9.67
7.63
9.30
11.10
12.63
10.61
12.41
14.13
11.10
11.04
84
0.441
D/E ratiox
0.341
0.331
0.287
0.266
0.262
0.227
0.209
0.185
0.178
0.179
0.397
0.185
0.245
37
0.155
Enterprise value$M
0.391
0.377
0.377
0.402
0.419
0.426
0.397
0.339
0.363
0.373
0.553
(2.30%)
(0.82%)
30
0.204
LT debt$M
0.542
0.624
0.638
0.735
0.703
0.770
0.891
0.956
0.922
0.983
0.039
6.94%
6.85%
16
Revenue
$0.548M
3.25%
1.00×
Cost of revenue
$0.255M
2.89%
0.97×
Operating expenses
$0.137M
3.70%
1.04×
Goodwill & intangibles
15.38%
Return on capital
132.81%
Spread over hurdle
122.69%