0.845
Revenue$M
0.858
0.878
0.940
0.975
1.034
1.092
1.160
1.188
1.246
1.304
0.914
4.75%
4.88%
27
26.99
Revenue growth%
5.69
4.74
5.48
5.62
6.97
7.35
4.41
3.32
5.33
3.74
6.14
4.41
5.40
69
7.98
Gross margin%
17.02
14.54
16.65
18.53
18.99
17.03
18.08
20.94
17.97
18.66
25.53
18.08
18.03
31
26.92
Operating margin%
3.63
5.10
7.15
7.72
6.64
5.66
7.25
10.10
7.76
10.30
24.75
7.76
7.20
44
15.55
Net margin%
19.49
16.97
19.10
18.58
16.70
18.56
20.82
20.96
23.33
21.51
15.50
20.96
19.30
42
9.387
P/E ratio (avg)x
27.84
26.34
25.62
29.42
30.51
30.31
29.88
32.79
30.66
33.28
29.47
30.66
30.10
66
10.54
EV/EBITx
9.731
10.58
11.43
10.90
11.64
12.24
13.60
12.62
13.46
14.41
26.61
13.46
11.94
57
6.84
FCF yield (avg)%
1.26
0.68
0.40
0.40
0.61
0.40
0.85
2.31
2.41
1.36
4.94
1.36
0.77
66
10.99
FCF margin%
11.60
9.30
7.25
9.87
10.40
10.71
12.27
11.35
13.89
16.44
13.96
12.27
11.03
78
1.085
FCF / Net incomex
0.374
0.431
0.470
0.542
0.554
0.567
0.586
0.627
0.604
0.618
1.112
0.604
0.560
50
21.54
ROIC%
13.70
11.29
12.21
10.34
12.12
9.78
10.24
9.95
9.72
9.13
20.53
9.78
10.29
26
3.30
Return on equity%
6.16
7.52
8.44
10.65
11.29
10.53
10.58
10.26
7.79
9.80
25.52
10.26
10.03
16
19.36
Return on assets%
14.04
12.03
12.20
13.66
14.13
16.65
13.74
14.35
11.72
10.78
14.05
13.74
13.70
91
0.01
EPS$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
8.13%
6.10%
—
6.51
EPS growth%
25.63
26.28
28.30
30.97
31.78
33.84
33.50
32.96
33.09
32.01
8.87
33.09
31.89
79
0.01
Bookvalue per sh$
0.02
0.02
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.07
0.01
12.66%
11.05%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.91%)
(2.38%)
—
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
1.13%
(0.05%)
—
23.07
Div yield (avg)%
0.40
2.40
2.05
4.47
5.21
6.04
8.81
9.36
7.41
6.26
2.52
7.41
5.63
58
14.55
Payout ratio%
22.29
19.67
20.76
18.63
16.29
15.14
16.78
17.41
18.60
21.11
27.54
17.41
18.62
39
75.34
Shares (diluted)M
105.4
100.1
115.6
123.0
131.3
142.4
157.6
145.9
152.7
141.7
76.83
1.54%
4.00%
79
21.02
Buyback yield%
17.01
15.13
13.58
10.75
12.27
13.83
13.01
10.13
9.25
6.45
29.83
10.13
12.64
56
1.655
D/E ratiox
1.342
1.443
1.438
1.345
1.187
1.221
1.276
1.109
0.957
0.943
1.312
1.109
1.249
33
0.111
Enterprise value$M
1.435
1.429
1.323
1.325
1.237
1.138
1.042
1.100
1.071
1.108
1.743
(2.18%)
(2.55%)
67
0.840
LT debt$M
0.590
0.621
0.612
0.619
0.602
0.633
0.738
0.745
0.854
0.934
0.432
9.21%
4.43%
94
Revenue
$1.304M
4.88%
1.00×
Cost of revenue
$0.543M
4.43%
0.96×
Operating expenses
$0.318M
5.11%
1.02×
Spread over hurdle
(4.70%)