1.281
Revenue$M
2.210
2.181
2.236
2.247
2.279
2.308
2.269
2.258
2.294
2.260
1.419
(0.17%)
0.37%
53
14.66
Revenue growth%
15.33
17.73
19.42
18.31
20.64
19.99
21.42
21.28
18.76
20.69
2.87
20.69
19.71
38
25.86
Gross margin%
12.26
11.96
14.20
15.50
12.61
11.38
14.19
12.23
11.67
9.64
22.35
11.67
12.24
53
14.27
Operating margin%
12.20
14.54
17.42
17.17
15.32
12.87
11.59
9.04
8.11
5.83
23.66
9.04
12.53
27
18.08
Net margin%
8.06
8.45
9.99
10.36
11.97
12.11
12.78
11.64
10.35
10.92
12.15
11.64
10.64
91
15.58
P/E ratio (avg)x
17.87
19.56
19.24
19.44
21.30
22.24
20.93
18.18
18.49
16.75
28.09
18.49
19.34
16
25.83
EV/EBITx
14.04
15.52
17.31
17.06
16.44
17.49
19.58
17.86
19.53
19.99
26.62
19.53
17.40
35
16.90
FCF yield (avg)%
17.35
16.75
17.70
17.74
17.61
16.14
16.90
14.79
14.77
16.19
2.44
16.14
16.82
12
20.84
FCF margin%
27.13
24.13
26.98
29.88
29.25
28.53
26.67
25.85
25.48
26.06
11.25
26.06
26.83
14
1.690
FCF / Net incomex
0.341
0.367
0.422
0.404
0.397
0.431
0.480
0.527
0.552
0.589
1.048
0.527
0.426
17
10.36
ROIC%
10.37
8.31
7.50
9.50
8.45
7.57
5.70
4.93
5.22
5.25
17.96
5.25
7.53
48
6.03
Return on equity%
29.89
26.92
26.03
24.09
23.00
20.86
22.13
22.45
25.22
25.10
7.15
22.45
24.60
40
5.66
Return on assets%
19.35
16.58
17.54
16.14
16.82
17.01
15.10
15.74
13.51
12.64
7.98
15.10
16.36
71
0.03
EPS$
0.02
0.02
0.02
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.04
(0.20%)
0.25%
—
15.33
EPS growth%
4.41
5.48
3.86
2.32
0.40
0.40
0.40
0.40
0.40
0.40
29.72
0.40
0.40
81
0.04
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.36%
3.09%
—
0.02
FCF per share$
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.06
0.06
0.06
0.04
7.60%
7.62%
—
0.01
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
(4.03%)
(2.18%)
—
19.34
Div yield (avg)%
27.34
26.64
29.40
27.65
28.09
30.69
33.40
35.03
36.47
38.76
11.97
35.03
30.05
7
25.37
Payout ratio%
25.60
22.83
23.09
23.18
22.78
21.49
20.93
20.98
23.56
25.23
11.03
21.49
22.96
66
27.81
Shares (diluted)M
53.91
54.32
63.75
64.11
71.41
74.65
83.27
90.98
97.67
114.3
27.08
9.86%
9.14%
40
11.17
Buyback yield%
2.85
1.05
2.30
5.07
3.63
5.07
5.89
4.63
5.89
5.58
20.63
5.58
4.85
24
0.834
D/E ratiox
0.275
0.253
0.231
0.247
0.226
0.205
0.177
0.164
0.168
0.176
0.337
0.176
0.216
27
0.948
Enterprise value$M
1.163
1.177
1.020
1.055
1.134
1.146
1.200
1.039
1.011
0.974
1.518
(3.01%)
(2.31%)
73
0.568
LT debt$M
0.168
0.142
0.140
0.151
0.155
0.143
0.133
0.143
0.133
0.137
0.496
(2.38%)
(2.12%)
46
Revenue
$2.260M
0.37%
1.00×
Cost of revenue
$1.203M
0.18%
0.98×
Operating expenses
$0.473M
0.90%
1.05×
Goodwill & intangibles
19.42%
Spread over hurdle
64.71%