1.430
Revenue$M
0.920
0.994
1.044
1.142
1.202
1.314
1.389
1.465
1.535
1.626
1.545
6.23%
6.63%
9
4.75
Revenue growth%
11.45
8.54
11.24
11.69
11.28
13.90
16.58
17.99
15.32
17.18
24.91
16.58
12.79
81
28.51
Gross margin%
25.81
23.56
22.09
21.62
19.83
16.83
13.89
16.64
14.55
14.24
3.64
14.55
18.33
26
24.78
Operating margin%
24.24
22.64
24.95
25.56
22.97
22.84
25.11
25.44
27.28
28.58
29.29
25.44
25.03
85
8.83
Net margin%
23.29
22.85
20.28
19.91
16.92
19.73
16.87
18.42
18.26
19.92
6.17
18.42
19.82
52
22.41
P/E ratio (avg)x
20.76
21.30
23.46
26.87
29.92
30.16
30.55
34.96
40.05
40.12
22.34
34.96
30.04
54
26.26
EV/EBITx
23.83
26.58
28.33
27.25
27.50
26.05
28.86
32.57
31.60
32.07
32.59
31.60
27.91
33
3.63
FCF yield (avg)%
12.28
9.90
11.23
10.87
8.89
11.83
10.98
8.02
10.86
7.97
14.04
10.86
10.87
21
16.19
FCF margin%
17.08
17.15
19.62
17.69
16.52
14.43
13.22
11.27
11.65
10.47
9.35
11.65
15.47
13
0.537
FCF / Net incomex
1.079
1.066
1.191
1.261
1.239
1.213
1.153
1.134
1.287
1.316
1.176
1.213
1.202
32
25.36
ROIC%
14.86
15.30
15.86
14.35
14.91
17.87
16.65
16.78
18.93
16.39
6.41
16.78
16.12
58
24.25
Return on equity%
20.50
18.35
19.81
20.56
17.82
20.38
20.70
19.74
20.49
23.12
19.17
20.49
20.43
52
15.16
Return on assets%
14.62
12.63
9.84
12.10
14.83
14.72
11.77
14.68
12.13
10.66
27.98
12.13
12.38
44
0.01
EPS$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
5.16%
9.02%
—
6.95
EPS growth%
24.23
26.05
26.61
23.94
20.95
21.22
18.22
20.83
21.87
21.29
23.26
21.22
21.58
44
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
5.73%
7.77%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
7.83%
8.67%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.35%
(1.15%)
—
29.34
Div yield (avg)%
9.24
8.20
8.18
10.53
9.55
8.29
10.53
13.20
12.14
12.70
24.69
12.14
10.04
52
25.70
Payout ratio%
28.30
28.08
29.40
30.98
28.80
29.74
31.17
33.76
33.33
34.20
14.73
33.33
30.36
92
167.1
Shares (diluted)M
278.8
323.4
375.6
379.4
433.7
474.6
552.4
516.4
582.9
678.8
169.4
9.37%
10.60%
91
10.89
Buyback yield%
17.70
20.49
18.08
20.92
18.89
16.79
19.55
17.54
16.00
16.31
16.41
16.79
17.89
77
0.782
D/E ratiox
0.721
0.756
0.731
0.708
0.641
0.637
0.559
0.522
0.556
0.551
1.239
0.556
0.639
94
1.845
Enterprise value$M
1.795
1.699
1.593
1.791
1.787
1.710
1.885
1.874
1.883
1.770
0.215
(0.19%)
(0.55%)
11
1.277
LT debt$M
1.912
1.733
1.886
1.704
1.660
1.661
1.682
1.791
1.708
1.805
1.975
1.69%
0.07%
44
Revenue
$1.626M
6.63%
1.00×
Cost of revenue
$0.948M
6.76%
1.01×
Operating expenses
$0.182M
5.84%
0.93×
Spread over hurdle
(4.65%)