0.391
Revenue$M
0.809
0.825
0.836
0.840
0.850
0.875
0.867
0.891
0.917
0.907
0.417
1.30%
1.37%
94
22.62
Revenue growth%
17.14
18.15
16.75
18.01
17.76
15.73
15.64
12.86
13.09
12.55
4.98
13.09
16.24
39
11.34
Gross margin%
4.67
5.51
6.55
4.84
2.51
4.58
5.26
3.43
1.12
0.40
6.31
3.43
4.62
83
17.33
Operating margin%
6.69
7.05
7.86
8.84
6.98
9.82
10.22
11.84
13.75
16.68
20.97
11.84
9.33
86
10.73
Net margin%
15.95
16.18
14.59
13.66
14.05
15.49
15.11
16.74
19.71
19.19
10.04
16.74
15.72
53
25.86
P/E ratio (avg)x
25.01
23.10
25.84
23.62
22.22
22.56
21.12
22.56
22.93
24.22
26.25
22.56
23.02
15
24.89
EV/EBITx
42.55
43.34
49.08
47.71
46.48
53.60
54.82
60.23
68.04
67.71
36.15
60.23
51.34
30
4.42
FCF yield (avg)%
12.22
12.17
12.81
13.98
16.51
19.30
20.03
22.92
22.78
24.35
17.27
22.78
17.91
89
2.53
FCF margin%
14.14
14.15
14.89
13.07
10.70
8.16
8.40
6.43
4.71
4.43
13.82
6.43
9.55
90
0.592
FCF / Net incomex
1.594
1.512
1.610
1.560
1.586
1.716
1.762
1.831
1.683
1.568
0.995
1.716
1.602
53
20.76
ROIC%
20.49
21.94
24.15
22.41
22.95
20.36
18.50
16.00
15.29
17.36
8.99
17.36
20.42
12
11.21
Return on equity%
26.50
28.27
27.43
24.62
22.45
19.81
20.14
21.56
22.14
20.98
8.09
20.98
22.30
60
12.36
Return on assets%
9.15
8.62
11.45
11.28
12.61
13.88
13.70
14.53
15.05
13.82
2.30
13.88
13.16
47
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
—
0.01
(3.27%)
(2.61%)
—
3.38
EPS growth%
21.02
21.62
18.75
21.45
22.45
20.42
21.79
22.29
19.81
18.29
5.04
20.42
21.23
93
—
Bookvalue per sh$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
—
12.78%
10.74%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
8.04%
9.74%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.54%
4.63%
—
21.68
Div yield (avg)%
21.19
20.22
20.32
18.13
15.98
16.03
14.09
14.62
14.42
16.42
7.01
14.62
16.22
35
4.65
Payout ratio%
12.72
14.62
14.19
13.37
10.72
9.38
11.30
8.96
7.95
10.09
25.82
9.38
11.01
31
47.33
Shares (diluted)M
69.74
74.95
76.82
80.96
94.51
98.45
97.04
111.6
126.8
142.9
46.53
8.61%
7.79%
91
8.45
Buyback yield%
31.06
28.11
26.05
28.80
26.51
26.26
26.33
23.44
24.53
25.85
22.86
25.85
26.30
28
0.720
D/E ratiox
0.890
0.847
0.873
0.951
1.047
1.027
1.139
1.145
1.207
1.388
1.111
1.145
1.037
19
0.763
Enterprise value$M
0.519
0.589
0.571
0.645
0.640
0.711
0.812
0.736
0.797
0.768
0.429
3.72%
3.04%
54
0.080
LT debt$M
0.730
0.771
0.874
0.983
0.985
1.016
0.956
1.092
1.176
1.200
0.346
4.02%
5.81%
37
Revenue
$0.907M
1.37%
1.00×
Cost of revenue
$0.559M
1.18%
0.98×
Operating expenses
$0.219M
1.91%
1.05×
Goodwill & intangibles
22.06%
Spread over hurdle
(6.25%)