0.330
Revenue$M
0.352
0.380
0.405
0.440
0.474
0.505
0.529
0.565
0.590
0.627
0.352
5.74%
6.83%
50
22.85
Revenue growth%
10.25
12.05
11.03
10.62
13.61
14.77
16.71
17.26
16.95
17.86
28.44
16.95
14.19
44
5.82
Gross margin%
7.14
5.54
5.24
2.95
0.72
0.43
0.40
0.62
3.61
4.54
27.67
0.62
3.28
20
10.26
Operating margin%
13.63
13.65
11.67
10.37
7.87
6.44
5.63
4.95
3.17
0.62
28.31
4.95
7.15
48
20.61
Net margin%
22.49
20.45
21.54
19.72
20.76
22.96
23.35
24.09
26.83
28.46
22.71
24.09
22.73
24
8.592
P/E ratio (avg)x
18.41
17.52
19.43
19.47
20.44
19.39
20.37
19.77
21.29
19.70
32.17
19.77
19.59
68
29.10
EV/EBITx
14.53
13.98
13.54
13.57
15.52
15.17
14.61
14.30
15.68
17.60
19.16
15.17
14.57
42
7.46
FCF yield (avg)%
16.09
14.78
17.75
15.81
16.65
15.06
13.99
13.11
11.36
10.22
4.30
13.11
14.92
65
5.06
FCF margin%
7.63
5.46
7.81
6.00
3.46
2.92
0.81
1.66
0.82
3.09
15.17
1.66
3.27
34
0.627
FCF / Net incomex
0.459
0.465
0.525
0.585
0.675
0.757
0.737
0.769
0.874
1.003
0.615
0.769
0.706
69
15.10
ROIC%
32.73
33.61
34.42
35.65
32.80
34.40
32.46
31.79
29.03
27.13
3.81
31.79
32.76
90
2.02
Return on equity%
16.80
14.97
12.94
11.18
10.84
10.22
10.74
12.00
9.34
10.60
2.65
10.60
11.01
68
21.45
Return on assets%
26.08
28.04
26.01
27.67
30.06
29.19
27.92
29.87
29.43
27.53
9.57
29.19
27.98
84
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.01
0.01
0.01
(2.75%)
1.83%
—
3.95
EPS growth%
24.44
23.67
25.49
22.66
25.03
22.60
22.85
25.62
27.51
25.01
21.32
25.01
24.72
59
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.01
12.19%
11.04%
—
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
0.02
(0.02%)
0.43%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.67%
1.67%
—
2.71
Div yield (avg)%
13.12
14.17
11.96
12.71
13.91
14.41
12.68
15.62
13.01
15.59
23.88
14.41
13.51
32
27.03
Payout ratio%
22.96
23.30
22.36
22.43
22.73
25.61
26.61
27.98
28.09
27.68
10.94
27.68
24.46
30
45.42
Shares (diluted)M
62.31
64.85
66.37
71.41
66.51
61.97
61.97
69.42
69.08
75.35
45.86
2.53%
3.25%
31
5.49
Buyback yield%
20.83
21.63
22.41
23.58
21.96
20.99
23.70
22.30
21.66
19.32
21.02
21.66
21.81
78
0.445
D/E ratiox
0.659
0.673
0.802
0.772
0.810
0.946
1.042
1.000
1.072
1.230
1.237
1.042
0.878
78
0.521
Enterprise value$M
0.852
0.835
0.974
1.071
1.057
1.071
1.260
1.187
1.275
1.289
0.647
4.05%
4.76%
12
0.054
LT debt$M
0.250
0.236
0.248
0.236
0.259
0.248
0.239
0.236
0.233
0.229
0.442
(2.44%)
0.26%
55
Revenue
$0.627M
6.83%
1.00×
Cost of revenue
$0.439M
6.83%
1.00×
Operating expenses
$0.123M
6.24%
0.95×
Spread over hurdle
(6.62%)