0.557
Revenue$M
8.356
8.788
9.318
9.859
10.25
10.70
10.93
11.64
12.31
12.85
0.599
4.62%
4.96%
42
27.69
Revenue growth%
21.51
24.19
24.52
25.54
27.61
26.80
27.99
26.06
27.91
26.30
29.98
26.80
26.18
51
23.41
Gross margin%
24.81
21.88
24.62
21.63
20.97
21.89
19.17
19.48
22.32
20.17
28.64
20.17
21.75
10
11.94
Operating margin%
13.36
11.25
13.23
15.80
15.65
17.08
16.96
15.28
13.69
15.91
12.93
15.91
15.47
43
15.33
Net margin%
12.55
15.44
17.04
19.35
17.09
16.15
17.36
14.51
14.89
15.93
18.75
15.93
16.04
60
30.07
P/E ratio (avg)x
60.30
70.24
70.86
81.77
86.82
101.2
116.7
131.0
146.1
165.5
27.61
131.0
94.04
32
34.18
EV/EBITx
11.56
11.77
13.50
13.99
13.06
12.10
14.03
15.38
16.99
19.66
22.03
15.38
13.75
51
16.93
FCF yield (avg)%
0.40
2.29
1.66
0.71
1.58
2.60
4.24
3.65
0.75
0.76
22.69
2.60
1.62
54
7.82
FCF margin%
29.82
27.56
26.57
24.51
25.35
26.76
24.30
26.55
24.17
21.96
15.82
24.30
25.95
47
0.990
FCF / Net incomex
1.293
1.478
1.534
1.561
1.605
1.782
2.024
2.066
1.976
2.120
0.171
2.024
1.694
21
12.31
ROIC%
26.92
27.34
25.76
25.05
26.43
26.02
24.36
26.42
28.19
26.54
14.38
26.42
26.43
76
27.11
Return on equity%
13.76
15.37
16.37
14.12
13.30
10.75
8.99
6.40
8.94
11.90
24.40
8.99
12.60
13
29.98
Return on assets%
11.13
13.63
14.39
15.79
17.07
16.06
16.98
16.16
19.10
21.15
19.31
16.98
16.11
13
0.01
EPS$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.01
9.71%
11.35%
—
26.88
EPS growth%
22.47
23.69
23.62
23.15
22.52
23.00
25.65
25.55
22.83
20.06
4.39
23.00
23.07
66
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
0.83%
0.32%
—
0.01
FCF per share$
0.01
0.01
—
—
—
—
—
—
0.01
0.01
0.01
2.55%
(1.60%)
—
—
Dividend per sh$
0.02
0.02
0.03
0.03
0.03
0.04
0.05
0.05
0.06
0.07
0.01
15.14%
13.37%
—
5.20
Div yield (avg)%
4.72
6.64
4.81
3.81
3.39
4.05
4.08
3.79
3.47
6.22
10.48
4.05
4.07
19
10.15
Payout ratio%
27.27
24.74
24.88
23.21
20.79
19.59
16.68
14.92
14.82
16.68
2.82
16.68
20.19
7
411.4
Shares (diluted)M
447.6
441.4
412.1
394.5
448.2
449.9
481.2
467.7
444.7
504.3
398.4
2.39%
0.86%
46
6.94
Buyback yield%
16.82
19.75
22.33
21.89
24.29
26.64
28.17
30.22
31.49
33.77
21.85
30.22
25.46
88
0.733
D/E ratiox
1.290
1.381
1.219
1.164
1.225
1.306
1.387
1.215
1.231
1.300
1.274
1.300
1.260
5
9.394
Enterprise value$M
8.238
8.098
7.754
7.770
8.056
8.910
8.607
9.753
9.185
9.147
7.600
2.57%
1.40%
62
7.682
LT debt$M
9.678
11.28
10.89
12.69
13.43
13.96
13.75
13.15
13.89
15.75
6.532
3.24%
5.46%
37
Revenue
$12.85M
4.96%
1.00×
Cost of revenue
$8.536M
5.13%
1.02×
Operating expenses
$3.067M
4.40%
0.95×
Goodwill & intangibles
14.12%
Spread over hurdle
(6.53%)