2.774
Revenue$M
3.091
3.238
3.350
3.560
3.672
3.792
3.913
4.012
4.269
3.009
2.905
3.70%
4.20%
39
5.02
Revenue growth%
15.70
16.08
15.87
12.92
15.64
16.27
14.82
16.80
15.73
5.28
15.78
15.73
15.72
43
16.26
Gross margin%
11.35
9.79
12.66
9.77
7.76
9.94
8.71
8.04
9.70
14.92
16.86
8.71
9.73
29
14.64
Operating margin%
19.09
17.27
14.47
11.87
14.73
12.08
10.71
9.38
11.88
12.15
3.07
11.88
13.27
8
24.58
Net margin%
12.41
12.02
11.43
9.02
9.22
12.13
14.25
13.22
15.67
14.56
25.16
13.22
12.27
32
11.92
P/E ratio (avg)x
19.66
22.56
25.06
27.66
31.48
36.15
34.39
38.82
40.41
18.02
21.18
36.15
29.57
63
13.45
EV/EBITx
28.30
27.24
27.84
27.82
32.54
36.03
42.63
49.68
56.23
23.62
27.41
42.63
30.42
44
3.44
FCF yield (avg)%
21.26
21.17
21.46
20.96
18.69
20.71
23.18
22.61
22.12
23.55
3.74
22.12
21.21
31
3.78
FCF margin%
14.58
12.07
11.61
11.75
9.87
9.21
6.77
6.00
5.54
23.09
14.64
6.77
10.74
87
0.997
FCF / Net incomex
1.240
1.421
1.511
1.540
1.787
2.025
2.051
2.226
2.695
0.533
0.308
2.051
1.664
61
10.85
ROIC%
8.89
11.85
11.22
12.83
14.43
14.86
13.80
13.28
13.60
2.17
9.15
13.80
13.05
66
13.37
Return on equity%
8.58
8.12
5.65
6.61
7.23
8.98
11.01
8.77
7.12
5.04
15.07
8.77
8.20
94
7.32
Return on assets%
22.29
24.86
22.17
23.63
21.74
23.79
22.16
19.98
18.44
4.74
3.37
21.74
22.17
83
0.12
EPS$
0.27
0.26
0.24
0.27
0.30
0.30
0.34
0.36
0.35
0.13
0.14
4.68%
4.81%
—
17.14
EPS growth%
30.39
31.90
30.97
28.35
27.61
27.49
28.18
27.70
28.08
27.34
5.75
27.70
28.13
12
0.14
Bookvalue per sh$
0.09
0.08
0.09
0.08
0.08
0.09
0.09
0.08
0.09
0.22
0.27
2.85%
0.40%
—
0.13
FCF per share$
0.41
0.45
0.47
0.56
0.65
0.64
0.62
0.66
0.66
0.11
0.27
3.15%
7.23%
—
0.10
Dividend per sh$
0.30
0.31
0.32
0.36
0.42
0.45
0.49
0.50
0.51
0.25
0.25
7.18%
6.84%
—
14.32
Div yield (avg)%
14.26
15.64
15.57
16.30
15.92
16.17
18.12
20.69
21.82
18.51
8.25
18.12
16.05
14
17.89
Payout ratio%
1.22
2.47
0.97
2.03
1.79
4.39
4.85
6.14
8.43
7.87
18.87
4.85
2.52
13
17.40
Shares (diluted)M
29.45
30.79
32.48
36.45
42.33
46.26
44.54
52.53
60.38
17.32
17.80
10.62%
10.04%
62
8.90
Buyback yield%
8.05
5.61
5.97
5.52
3.42
3.22
2.50
0.59
2.66
26.46
25.92
2.66
4.47
57
0.976
D/E ratiox
2.471
2.475
2.310
2.400
2.796
2.988
3.017
3.364
3.695
1.503
0.509
3.017
2.635
54
1.103
Enterprise value$M
4.545
5.200
5.113
5.458
5.074
5.553
6.182
5.754
5.444
0.379
3.712
(0.05%)
3.36%
80
3.704
LT debt$M
4.226
4.252
3.895
4.395
4.569
5.051
5.662
5.325
5.716
3.161
2.331
5.40%
2.08%
38
Revenue
$4.269M
4.20%
1.00×
Cost of revenue
$2.065M
4.17%
1.00×
Operating expenses
$0.911M
4.26%
1.01×
Spread over hurdle
(1.59%)