0.714
Revenue$M
1.697
1.788
1.906
2.007
2.118
2.194
2.349
2.434
2.577
0.762
0.804
5.13%
5.32%
80
22.02
Revenue growth%
16.03
18.36
18.60
17.95
19.28
18.28
19.94
18.32
16.42
7.30
12.04
18.32
18.30
40
19.29
Gross margin%
8.45
11.17
13.84
11.40
13.63
15.91
13.97
11.76
12.87
15.59
27.04
13.63
12.31
36
2.58
Operating margin%
12.74
15.00
15.36
12.62
14.16
15.27
15.56
12.93
11.11
10.52
17.59
14.16
14.31
26
19.63
Net margin%
28.97
28.54
29.43
32.07
32.97
32.46
34.04
31.60
34.11
12.86
4.00
32.97
31.84
19
33.36
P/E ratio (avg)x
30.81
31.39
29.50
29.43
33.08
31.25
36.08
35.45
35.30
28.07
10.47
35.30
31.32
61
26.43
EV/EBITx
24.58
24.34
23.93
24.06
24.82
26.90
23.34
22.82
21.61
31.53
34.38
23.34
24.20
91
8.46
FCF yield (avg)%
12.08
10.38
11.50
9.24
11.90
9.87
11.77
13.03
14.83
8.57
5.73
11.90
11.63
39
20.63
FCF margin%
25.82
24.74
23.43
25.28
25.22
24.22
21.34
21.37
24.36
21.47
13.42
24.22
24.39
89
1.662
FCF / Net incomex
1.287
1.302
1.313
1.227
1.355
1.414
1.326
1.313
1.505
0.459
0.228
1.355
1.320
58
27.30
ROIC%
22.60
21.58
22.59
21.32
20.48
20.26
17.68
18.15
16.15
6.75
19.08
18.15
20.90
54
17.92
Return on equity%
26.05
24.44
26.46
29.27
27.32
26.59
26.42
28.92
30.80
17.25
28.03
27.32
26.96
89
23.55
Return on assets%
6.42
8.81
8.31
6.96
7.70
9.04
10.96
13.07
12.03
12.38
10.29
10.96
8.56
46
—
EPS$
—
—
—
—
—
—
—
—
—
0.01
0.01
(3.74%)
(1.70%)
—
9.94
EPS growth%
17.36
18.04
15.39
16.22
16.58
14.52
12.58
12.41
11.83
10.40
13.05
12.58
15.80
55
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.50%
5.95%
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
0.01
—
2.00%
(0.61%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
3.28%
4.67%
—
17.55
Div yield (avg)%
10.03
10.89
9.65
8.93
11.40
9.60
8.18
11.05
13.01
4.01
23.68
11.05
9.84
48
15.47
Payout ratio%
0.40
1.02
0.64
0.40
0.71
0.40
1.52
1.28
0.40
28.77
10.85
0.71
0.68
55
249.9
Shares (diluted)M
298.2
347.6
399.4
415.4
437.0
458.3
530.2
572.1
571.7
255.8
250.9
6.60%
6.80%
87
22.53
Buyback yield%
17.75
18.90
19.21
18.55
18.69
19.27
16.28
19.06
16.97
26.41
28.38
18.69
18.80
41
1.302
D/E ratiox
0.752
0.766
0.675
0.686
0.667
0.732
0.749
0.748
0.822
1.583
1.180
0.748
0.748
54
1.721
Enterprise value$M
3.953
4.764
4.791
4.911
5.689
6.482
7.686
8.011
7.840
1.026
0.505
9.81%
7.61%
37
1.549
LT debt$M
0.227
0.225
0.250
0.258
0.300
0.304
0.316
0.363
0.416
0.375
2.117
10.01%
7.62%
73
Revenue
$2.577M
5.32%
1.00×
Cost of revenue
$1.685M
5.50%
1.02×
Operating expenses
$0.478M
4.66%
0.94×
Spread over hurdle
(4.23%)