1.188
Revenue$M
0.651
0.719
0.796
0.861
0.920
0.979
1.053
1.125
1.242
1.326
1.285
7.58%
8.43%
46
16.63
Revenue growth%
24.86
27.26
29.02
30.53
30.96
28.19
28.87
31.16
29.64
31.87
6.24
29.64
29.33
31
25.15
Gross margin%
5.05
7.07
9.42
9.91
11.85
8.93
9.85
8.28
9.32
6.91
29.87
8.93
9.13
50
27.64
Operating margin%
6.31
3.55
5.40
7.61
8.27
8.20
7.60
5.96
5.36
5.35
8.93
5.96
6.13
89
11.17
Net margin%
27.47
26.99
29.58
27.25
27.76
28.36
25.84
23.12
22.79
25.63
26.70
25.63
27.12
24
20.78
P/E ratio (avg)x
47.91
54.52
56.09
60.14
72.15
82.80
100.2
103.0
124.9
145.7
19.46
103.0
77.47
63
8.089
EV/EBITx
24.22
26.68
25.18
26.62
31.31
36.28
35.19
39.16
45.98
47.91
11.69
39.16
33.25
22
29.39
FCF yield (avg)%
1.20
2.15
3.82
1.51
1.64
4.26
3.82
3.75
2.18
2.01
4.58
3.75
2.17
46
7.67
FCF margin%
31.23
28.51
30.11
27.21
24.74
26.72
24.74
23.82
22.80
25.18
20.18
24.74
25.95
7
1.106
FCF / Net incomex
1.123
1.100
1.107
1.000
0.961
1.030
0.998
0.877
0.809
0.699
0.388
0.877
0.999
95
11.13
ROIC%
3.53
1.38
1.71
3.67
1.53
0.40
0.43
0.40
0.40
1.61
16.24
0.40
1.46
49
15.90
Return on equity%
23.32
26.31
25.70
25.27
26.70
24.32
22.86
22.21
21.83
20.08
16.49
22.21
23.82
42
13.09
Return on assets%
29.80
30.08
28.65
25.94
28.31
31.30
33.67
35.54
34.05
35.72
5.27
34.05
30.69
72
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(8.99%)
(4.02%)
—
13.52
EPS growth%
14.80
14.99
14.99
17.17
15.00
15.88
18.78
19.08
21.17
20.26
9.64
19.08
16.52
64
0.01
Bookvalue per sh$
0.01
—
—
—
—
—
—
—
—
—
—
(9.17%)
(8.59%)
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.98%
1.61%
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
0.23%
(0.14%)
—
6.11
Div yield (avg)%
14.57
14.46
16.97
18.84
18.00
18.25
21.03
23.54
24.23
26.31
21.64
23.54
18.55
17
27.72
Payout ratio%
18.11
16.39
13.42
12.47
15.11
17.43
16.01
18.08
17.71
18.24
15.84
17.71
16.91
80
56.47
Shares (diluted)M
78.92
81.57
81.01
95.46
93.54
96.12
101.0
107.7
122.7
138.3
56.42
8.13%
7.51%
75
23.30
Buyback yield%
9.34
8.92
7.41
5.94
5.34
7.85
5.50
7.71
4.95
7.76
21.34
7.71
7.56
37
1.052
D/E ratiox
2.388
2.729
2.651
2.913
3.359
3.553
3.851
3.916
4.217
4.223
0.578
3.916
3.456
44
0.609
Enterprise value$M
0.207
0.197
0.201
0.200
0.201
0.198
0.174
0.164
0.141
0.145
0.209
(6.37%)
(4.23%)
16
1.406
LT debt$M
0.190
0.216
0.249
0.281
0.330
0.367
0.364
0.361
0.426
0.470
0.405
7.30%
10.27%
24
Revenue
$1.326M
8.43%
1.00×
Cost of revenue
$0.928M
8.53%
1.01×
Operating expenses
$0.214M
7.88%
0.95×
Goodwill & intangibles
17.56%
Spread over hurdle
64.43%