0.180
Revenue$M
0.494
0.514
0.542
0.568
0.584
0.618
0.637
0.659
0.705
0.184
0.214
4.43%
4.32%
81
4.03
Revenue growth%
29.14
28.69
29.04
30.92
32.23
33.99
32.00
33.39
32.79
2.36
25.63
32.79
31.53
88
23.07
Gross margin%
24.74
21.87
20.79
23.05
25.41
23.68
25.56
27.87
25.25
7.97
13.53
25.41
24.21
6
18.85
Operating margin%
21.01
18.35
20.85
18.08
15.68
14.05
13.54
15.35
15.39
27.00
2.72
15.35
16.88
61
28.02
Net margin%
25.18
25.83
23.84
24.66
25.80
25.93
25.50
26.41
26.23
22.96
4.09
25.93
25.65
47
30.19
P/E ratio (avg)x
10.83
12.10
10.99
12.14
12.74
12.35
13.49
12.85
13.20
31.64
10.08
12.85
12.24
59
10.47
EV/EBITx
9.188
8.588
8.274
8.458
7.765
7.718
8.147
8.442
9.262
36.02
32.10
8.147
8.450
16
18.33
FCF yield (avg)%
3.93
2.86
0.40
1.68
1.40
2.86
3.24
3.30
1.64
22.18
12.88
2.86
2.86
33
28.39
FCF margin%
22.02
24.96
24.19
23.76
25.32
24.13
26.09
23.61
24.24
10.88
23.52
24.24
24.16
86
0.809
FCF / Net incomex
0.739
0.668
0.588
0.603
0.587
0.569
0.599
0.541
0.464
1.427
0.165
0.569
0.594
25
23.15
ROIC%
12.00
11.18
11.58
13.74
14.97
14.26
16.43
15.95
18.20
9.76
16.23
15.95
14.00
67
17.28
Return on equity%
15.40
14.87
13.30
10.93
8.82
10.48
12.37
12.01
12.42
18.15
17.60
12.01
12.40
71
10.26
Return on assets%
15.15
12.86
15.05
13.20
13.74
10.74
13.06
11.43
9.72
26.37
12.11
11.43
13.13
6
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
4.81%
3.57%
—
14.15
EPS growth%
7.27
8.29
6.00
6.50
4.17
4.53
4.66
2.92
1.74
23.10
3.69
4.17
5.33
25
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(0.04%)
0.16%
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
9.09%
4.65%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
6.54%
7.47%
—
4.72
Div yield (avg)%
25.72
27.90
28.89
27.62
27.06
25.66
27.01
26.88
25.01
13.47
9.64
26.88
26.94
17
10.16
Payout ratio%
0.40
3.31
0.86
0.40
2.77
1.38
4.08
5.47
7.86
18.90
20.34
4.08
2.07
82
105.0
Shares (diluted)M
160.9
179.7
190.6
191.0
206.7
205.4
235.4
255.8
270.4
104.4
102.1
7.19%
7.36%
11
11.41
Buyback yield%
27.06
25.30
25.88
25.79
24.63
25.91
28.22
26.31
23.54
21.39
2.20
25.91
25.89
44
0.979
D/E ratiox
0.214
0.244
0.270
0.310
0.332
0.323
0.371
0.427
0.448
0.257
0.991
0.371
0.316
65
0.467
Enterprise value$M
0.900
0.980
1.099
1.218
1.226
1.264
1.233
1.294
1.347
0.354
0.791
2.05%
4.60%
70
0.377
LT debt$M
0.414
0.432
0.427
0.398
0.413
0.383
0.336
0.366
0.354
0.121
0.534
(2.29%)
(3.42%)
56
Revenue
$0.705M
4.32%
1.00×
Cost of revenue
$0.458M
4.30%
1.00×
Operating expenses
$0.141M
3.95%
0.96×
Spread over hurdle
(4.90%)