2.723
Revenue$M
2.683
2.654
2.631
2.674
2.737
2.691
2.743
2.819
2.859
2.868
2.919
0.94%
0.64%
88
21.56
Revenue growth%
16.75
17.55
17.60
16.38
18.76
19.00
21.24
22.23
20.25
21.61
26.27
21.24
18.88
57
2.59
Gross margin%
30.70
28.37
27.18
26.71
27.79
25.16
23.84
25.08
25.78
25.97
21.30
25.16
26.34
82
3.28
Operating margin%
11.61
10.87
9.52
9.79
7.68
8.24
7.23
6.97
7.38
5.09
16.42
7.23
7.96
55
8.91
Net margin%
14.02
13.12
11.46
13.28
10.51
8.62
9.86
9.32
8.19
7.29
15.59
8.62
10.19
32
28.53
P/E ratio (avg)x
39.45
40.37
42.33
40.56
42.11
40.52
43.00
43.89
39.57
39.55
35.27
40.52
40.54
92
33.06
EV/EBITx
58.50
67.64
76.02
79.46
88.50
99.30
116.9
136.5
161.7
169.8
37.71
136.5
93.90
86
10.70
FCF yield (avg)%
14.87
13.35
10.39
9.88
11.60
14.19
13.51
12.25
14.80
12.01
17.20
13.51
12.80
22
19.99
FCF margin%
36.92
34.51
34.73
31.96
29.56
30.52
31.10
33.35
31.67
31.63
20.56
31.63
31.81
80
1.539
FCF / Net incomex
1.681
1.789
1.828
1.758
1.558
1.372
1.404
1.457
1.400
1.551
1.494
1.404
1.555
35
9.35
ROIC%
17.61
18.23
16.16
17.81
18.22
18.08
17.02
14.22
11.78
9.83
19.80
14.22
17.31
41
7.50
Return on equity%
5.86
3.21
5.59
7.07
6.66
9.22
7.63
5.76
2.99
5.24
26.63
5.76
5.81
19
17.80
Return on assets%
8.68
8.02
6.08
3.38
5.31
5.73
7.20
7.26
5.94
6.45
26.74
6.45
6.27
17
0.15
EPS$
0.09
0.09
0.11
0.11
0.13
0.13
0.14
0.15
0.17
0.20
0.16
8.69%
7.83%
—
7.72
EPS growth%
1.13
0.40
0.40
0.40
0.40
1.22
0.40
1.39
1.89
0.40
10.11
1.22
0.40
58
0.14
Bookvalue per sh$
0.07
0.07
0.08
0.07
0.08
0.07
0.07
0.06
0.05
0.05
0.09
(7.62%)
(3.39%)
—
0.11
FCF per share$
0.16
0.15
0.16
0.17
0.17
0.16
0.16
0.15
0.13
0.14
0.10
(3.82%)
(2.02%)
—
0.19
Dividend per sh$
0.17
0.18
0.17
0.16
0.14
0.12
0.12
0.12
0.13
0.14
0.14
0.16%
(1.84%)
—
11.45
Div yield (avg)%
18.79
19.77
17.48
15.95
13.92
13.50
12.15
9.61
11.50
8.61
29.61
11.50
13.71
78
5.35
Payout ratio%
21.24
23.23
23.35
21.63
20.40
21.18
21.68
20.22
21.85
24.29
2.55
21.68
21.65
74
19.71
Shares (diluted)M
25.90
27.13
29.72
30.74
28.08
29.56
33.22
33.62
32.76
30.85
19.82
1.90%
1.83%
35
29.32
Buyback yield%
18.19
19.38
19.07
19.38
19.42
22.31
22.82
25.38
27.84
25.99
14.60
25.38
20.86
30
1.689
D/E ratiox
1.432
1.498
1.681
1.751
1.866
2.018
2.033
2.080
1.987
2.183
0.334
2.033
1.926
17
1.728
Enterprise value$M
2.538
2.464
2.111
2.274
2.366
2.405
2.459
2.184
2.230
2.135
1.442
(2.04%)
(2.05%)
90
3.169
LT debt$M
3.021
3.044
2.993
2.914
3.077
3.204
3.282
2.924
2.751
2.425
1.867
(4.65%)
(1.49%)
30
Revenue
$2.868M
0.64%
1.00×
Cost of revenue
$2.008M
0.64%
1.00×
Operating expenses
$0.529M
0.46%
0.98×
Goodwill & intangibles
16.50%
Spread over hurdle
(8.70%)