0.764
Revenue$M
0.593
0.619
0.660
0.694
0.717
0.763
0.794
0.831
0.874
0.903
0.833
4.73%
4.64%
39
18.57
Revenue growth%
29.21
30.26
28.24
28.84
30.95
29.35
32.09
31.35
28.65
31.31
2.38
31.31
29.80
25
14.97
Gross margin%
24.24
26.24
27.75
30.69
29.75
30.61
32.42
32.50
30.45
32.12
14.61
32.12
30.53
44
3.62
Operating margin%
6.72
9.65
11.84
14.47
15.86
16.31
18.14
15.38
12.54
14.21
4.87
15.38
14.34
83
13.98
Net margin%
9.50
10.94
13.36
12.53
9.77
7.89
6.27
8.18
10.43
10.72
7.16
8.18
10.10
36
35.84
P/E ratio (avg)x
9.557
10.88
11.64
11.12
12.22
11.33
11.28
11.40
10.82
10.30
14.25
11.28
11.20
61
17.00
EV/EBITx
19.08
20.35
21.98
21.40
22.24
20.79
21.31
20.45
22.26
20.89
18.74
20.89
21.10
47
27.93
FCF yield (avg)%
0.40
2.09
4.32
4.65
4.77
6.53
8.48
10.56
11.82
14.20
16.63
10.56
5.65
81
26.28
FCF margin%
7.86
6.23
6.77
7.73
8.12
5.22
4.22
4.19
3.30
1.83
26.49
4.19
5.73
32
1.776
FCF / Net incomex
0.871
0.870
0.988
1.060
1.027
1.080
1.016
0.983
0.999
1.165
0.176
1.016
1.007
56
10.91
ROIC%
10.06
8.58
7.87
8.77
7.41
10.12
9.24
11.43
11.54
10.71
7.74
10.71
9.65
20
5.58
Return on equity%
14.40
12.58
13.10
12.37
14.84
14.47
16.11
18.76
17.80
18.05
24.86
17.80
14.65
77
27.02
Return on assets%
21.51
20.15
20.80
18.09
18.73
18.53
19.73
20.91
19.41
18.83
12.33
19.41
19.57
7
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
11.45%
6.14%
—
29.82
EPS growth%
18.09
15.49
17.18
14.87
17.00
18.87
20.07
22.67
21.29
18.74
13.49
20.07
18.41
10
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(3.24%)
(3.49%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
4.92%
8.33%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
8.08%
5.95%
—
6.75
Div yield (avg)%
13.00
14.78
12.46
12.98
10.68
8.03
6.70
9.52
12.49
11.12
4.68
9.52
11.79
68
25.69
Payout ratio%
11.96
10.72
9.00
7.53
9.83
11.91
13.01
15.61
15.75
16.35
9.12
15.61
11.93
83
150.8
Shares (diluted)M
170.2
165.8
162.3
149.4
134.6
119.8
130.1
114.9
106.4
117.3
157.3
(2.72%)
(2.85%)
39
3.27
Buyback yield%
22.95
20.17
19.56
22.53
19.53
17.14
18.48
21.44
18.71
16.46
21.13
18.48
19.55
70
0.482
D/E ratiox
0.653
0.617
0.617
0.654
0.653
0.610
0.632
0.558
0.502
0.491
0.628
0.558
0.617
63
0.574
Enterprise value$M
0.458
0.457
0.482
0.438
0.476
0.489
0.525
0.580
0.567
0.575
0.486
3.88%
1.75%
71
0.292
LT debt$M
0.305
0.290
0.314
0.346
0.352
0.381
0.380
0.416
0.409
0.436
0.103
4.40%
3.44%
28
Revenue
$0.903M
4.64%
1.00×
Cost of revenue
$0.581M
4.30%
0.97×
Operating expenses
$0.129M
5.35%
1.07×
Spread over hurdle
(1.41%)