1.922
Revenue$M
2.053
2.155
2.218
2.241
2.342
2.365
2.390
2.528
2.573
2.047
2.188
2.80%
2.91%
44
4.78
Revenue growth%
19.76
21.75
23.75
21.12
18.25
20.09
21.58
24.27
25.07
22.18
9.77
21.58
21.54
74
14.05
Gross margin%
19.72
22.33
20.48
22.95
21.84
19.38
17.98
18.79
19.80
24.75
27.62
19.38
19.76
10
16.55
Operating margin%
13.05
15.62
13.24
14.13
15.97
18.08
15.38
12.92
12.61
23.15
17.13
15.38
14.15
80
13.28
Net margin%
20.79
19.64
20.55
22.39
21.37
19.96
19.25
19.98
21.30
22.06
6.02
19.98
20.27
55
9.902
P/E ratio (avg)x
16.59
16.31
16.92
19.69
23.08
23.85
28.27
31.88
36.50
35.91
12.52
28.27
21.39
12
22.56
EV/EBITx
45.42
45.85
47.91
55.83
64.72
76.43
76.15
83.64
85.97
24.68
27.85
76.43
60.27
7
9.05
FCF yield (avg)%
31.31
30.49
29.27
29.92
30.70
30.87
30.05
30.84
29.59
8.73
25.37
30.70
30.59
66
21.70
FCF margin%
22.40
21.00
18.43
18.60
19.07
17.62
17.52
19.72
19.44
9.77
26.80
19.07
19.26
7
0.376
FCF / Net incomex
0.666
0.735
0.690
0.675
0.606
0.645
0.695
0.742
0.771
0.192
0.951
0.695
0.682
28
13.83
ROIC%
24.91
24.41
23.86
26.43
29.07
27.01
24.97
27.60
30.15
27.90
26.53
27.60
25.74
79
15.12
Return on equity%
15.88
14.69
13.01
15.06
13.64
10.77
11.53
9.85
9.45
2.63
26.90
10.77
13.32
72
28.45
Return on assets%
10.59
8.32
5.86
8.26
10.26
10.59
10.77
8.87
11.52
29.27
21.52
10.59
10.42
53
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
(0.79%)
(5.27%)
—
25.52
EPS growth%
21.81
20.68
22.91
22.17
24.64
24.80
26.55
29.00
27.25
22.55
13.88
26.55
23.77
24
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
0.01
0.01
5.87%
4.15%
—
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
0.15%
3.80%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
5.08%
3.41%
—
4.51
Div yield (avg)%
23.29
24.20
21.67
21.76
23.05
24.21
24.52
23.59
25.71
28.27
10.46
24.21
23.44
47
19.30
Payout ratio%
24.82
25.26
26.92
25.64
25.25
24.95
22.41
20.20
19.07
19.39
4.54
22.41
24.88
83
153.9
Shares (diluted)M
179.7
193.2
189.1
209.6
197.0
174.7
192.5
174.2
191.3
157.0
156.8
(1.81%)
0.06%
21
24.38
Buyback yield%
25.69
26.87
24.73
25.41
25.96
25.12
27.13
26.45
25.80
4.10
16.33
25.96
25.74
79
0.739
D/E ratiox
0.354
0.363
0.396
0.452
0.453
0.443
0.438
0.456
0.434
0.415
0.554
0.443
0.436
52
2.221
Enterprise value$M
2.773
3.169
3.689
4.412
5.284
5.990
5.862
6.671
6.624
1.718
1.164
8.47%
9.35%
70
2.278
LT debt$M
0.703
0.750
0.752
0.737
0.699
0.753
0.772
0.827
0.841
1.275
1.686
2.67%
3.05%
21
Revenue
$2.573M
2.91%
1.00×
Cost of revenue
$1.601M
2.88%
1.00×
Operating expenses
$0.334M
2.64%
0.97×
Spread over hurdle
13.64%