8.046
Revenue$M
14.19
14.95
15.95
16.68
17.59
18.42
19.69
20.58
21.66
23.29
8.656
5.78%
5.50%
66
4.30
Revenue growth%
29.74
29.86
30.65
32.66
33.79
33.79
36.38
34.65
35.76
35.76
3.62
35.76
33.79
21
18.06
Gross margin%
22.87
22.94
21.28
19.14
16.98
17.36
14.49
13.74
13.34
16.18
26.36
14.49
17.17
29
10.69
Operating margin%
14.72
16.66
18.57
16.13
13.13
15.33
12.62
12.10
11.34
9.90
8.34
12.10
13.93
6
19.50
Net margin%
20.96
21.88
22.50
24.02
23.64
21.80
19.28
18.10
17.34
15.93
11.50
18.10
21.38
81
30.88
P/E ratio (avg)x
47.43
47.26
47.47
52.70
56.86
64.93
68.29
79.50
95.39
94.98
10.41
79.50
60.89
74
35.31
EV/EBITx
29.84
28.08
28.98
31.65
30.38
29.44
28.15
30.13
33.63
36.13
30.61
30.13
29.99
43
22.92
FCF yield (avg)%
10.18
8.17
7.30
9.30
9.73
10.53
10.13
12.80
11.70
9.88
27.38
10.53
10.00
86
14.12
FCF margin%
13.78
11.40
14.22
17.21
19.78
17.23
18.55
17.91
15.29
17.52
4.51
17.52
17.22
29
0.619
FCF / Net incomex
0.418
0.474
0.493
0.489
0.461
0.429
0.440
0.451
0.496
0.540
0.670
0.451
0.467
18
14.67
ROIC%
25.95
25.06
22.17
19.53
17.95
19.10
16.47
13.72
13.12
11.59
24.43
13.72
18.52
60
15.00
Return on equity%
27.00
25.86
26.83
29.25
29.32
31.00
33.76
36.00
36.09
37.88
29.38
36.00
30.16
94
12.99
Return on assets%
10.99
12.51
15.36
17.54
16.74
16.54
18.73
16.24
13.73
14.55
10.03
16.24
15.80
62
0.12
EPS$
0.14
0.14
0.15
0.14
0.16
0.18
0.17
0.19
0.19
0.19
0.12
3.80%
4.03%
—
26.53
EPS growth%
20.63
22.82
24.35
22.59
23.07
21.94
24.83
25.88
23.36
22.29
6.44
23.36
22.95
71
0.06
Bookvalue per sh$
0.10
0.11
0.12
0.11
0.11
0.10
0.11
0.10
0.11
0.11
0.06
0.89%
2.14%
—
0.07
FCF per share$
0.10
0.11
0.13
0.14
0.15
0.17
0.16
0.16
0.15
0.15
0.09
(0.27%)
5.49%
—
0.06
Dividend per sh$
0.11
0.12
0.15
0.15
0.15
0.15
0.18
0.19
0.23
0.28
0.10
12.86%
10.94%
—
15.00
Div yield (avg)%
20.81
19.26
21.42
22.76
25.67
25.58
24.33
26.07
27.63
25.73
18.08
25.73
24.95
26
16.52
Payout ratio%
12.19
9.98
9.18
9.51
7.20
7.17
6.59
4.55
4.64
7.41
29.15
6.59
7.30
11
86.00
Shares (diluted)M
115.1
138.3
141.7
169.8
179.3
209.9
254.8
275.4
313.9
320.1
84.86
12.28%
10.61%
39
29.10
Buyback yield%
2.57
2.31
4.04
2.66
5.51
5.78
8.53
7.09
9.03
6.25
2.82
7.09
5.64
56
0.381
D/E ratiox
0.179
0.163
0.151
0.151
0.149
0.144
0.142
0.131
0.149
0.158
0.317
0.144
0.150
24
5.189
Enterprise value$M
13.96
14.08
16.13
15.49
16.40
17.08
19.10
21.17
22.63
21.37
14.17
5.45%
4.77%
25
12.52
LT debt$M
19.73
21.18
19.95
22.20
21.07
22.41
21.76
23.50
21.41
22.91
12.56
1.69%
1.68%
86
Revenue
$23.29M
5.50%
1.00×
Cost of revenue
$10.48M
5.31%
0.98×
Operating expenses
$4.831M
5.99%
1.05×
Spread over hurdle
17.89%