1.848
Revenue$M
1.501
1.583
1.734
1.834
1.965
2.161
2.376
2.536
2.767
2.971
2.046
8.62%
7.69%
24
14.67
Revenue growth%
35.01
35.51
33.71
36.58
33.83
35.84
36.97
35.62
37.09
38.31
17.29
36.97
35.73
90
3.89
Gross margin%
27.25
29.55
31.06
29.90
29.47
29.61
31.00
30.70
30.39
29.11
16.91
30.39
29.75
84
26.26
Operating margin%
28.19
27.82
27.33
26.81
24.80
27.53
30.01
28.61
27.62
28.18
27.00
28.18
27.72
6
25.58
Net margin%
27.90
24.91
27.46
26.94
27.15
24.19
22.43
23.65
22.99
21.43
15.95
22.99
24.55
45
27.83
P/E ratio (avg)x
22.73
20.52
19.07
18.76
20.75
19.24
21.74
19.86
21.28
23.60
7.493
21.28
20.63
7
10.92
EV/EBITx
53.50
52.62
52.65
59.81
69.22
81.01
80.36
94.85
92.06
103.5
17.38
92.06
74.79
8
27.81
FCF yield (avg)%
12.76
11.61
10.58
10.65
8.58
5.59
8.21
10.26
10.53
12.61
5.40
10.26
10.56
15
14.83
FCF margin%
14.43
16.68
16.78
15.56
17.95
16.87
16.14
14.43
14.78
16.72
29.45
16.14
16.41
70
1.138
FCF / Net incomex
1.309
1.325
1.464
1.594
1.670
1.870
1.865
2.143
2.075
2.112
1.536
2.075
1.768
60
5.04
ROIC%
21.69
19.23
20.69
17.82
18.44
20.19
22.23
22.76
21.96
21.89
12.90
21.96
21.19
73
15.28
Return on equity%
10.40
11.06
11.48
10.55
13.32
12.67
9.99
9.72
10.96
10.00
21.35
10.00
10.75
90
27.33
Return on assets%
11.79
12.14
13.10
15.07
17.50
18.25
15.41
14.95
15.89
18.75
25.28
15.89
15.24
66
0.14
EPS$
0.16
0.13
0.14
0.13
0.13
0.13
0.12
0.13
0.11
0.11
0.14
(3.48%)
(5.27%)
—
3.95
EPS growth%
14.62
15.37
16.66
18.00
15.99
16.71
18.69
16.46
13.80
12.65
2.18
16.46
16.22
42
0.14
Bookvalue per sh$
0.07
0.08
0.09
0.09
0.08
0.09
0.09
0.10
0.11
0.13
0.07
8.77%
6.30%
—
0.20
FCF per share$
0.17
0.19
0.19
0.20
0.20
0.22
0.25
0.29
0.29
0.33
0.06
10.96%
7.52%
—
0.08
Dividend per sh$
0.17
0.18
0.18
0.17
0.15
0.16
0.17
0.20
0.21
0.23
0.21
8.65%
2.81%
—
20.77
Div yield (avg)%
20.30
17.62
15.64
12.99
10.79
10.64
9.10
12.07
12.36
12.47
14.78
12.07
12.42
75
6.53
Payout ratio%
5.00
7.91
7.78
5.27
2.70
3.96
5.96
6.06
4.22
6.74
22.40
5.96
5.62
78
7.114
Shares (diluted)M
6.920
7.714
8.652
7.756
6.927
7.766
7.954
8.770
9.806
8.979
7.010
5.33%
3.02%
46
15.67
Buyback yield%
27.05
26.95
25.24
26.67
27.92
25.56
23.65
25.13
24.14
24.92
5.63
24.92
25.40
70
0.451
D/E ratiox
2.341
2.329
2.665
3.056
3.152
3.118
3.318
3.692
4.442
5.009
1.312
3.692
3.135
57
1.173
Enterprise value$M
0.365
0.381
0.425
0.472
0.558
0.644
0.655
0.740
0.756
0.778
2.403
6.88%
9.87%
66
1.002
LT debt$M
1.845
2.058
1.953
2.209
2.104
2.223
2.059
2.309
2.490
2.470
0.412
3.26%
4.31%
19
Revenue
$2.971M
7.69%
1.00×
Cost of revenue
$2.079M
7.69%
1.00×
Operating expenses
$0.527M
7.07%
0.94×
Spread over hurdle
(4.10%)