1.652
Revenue$M
5.393
5.567
5.870
6.191
6.532
6.828
7.263
7.568
7.851
8.096
1.828
4.39%
4.39%
31
18.62
Revenue growth%
8.20
9.81
8.64
7.75
9.68
11.78
13.56
11.14
9.03
8.28
21.74
11.14
9.35
16
28.20
Gross margin%
22.55
21.31
22.73
22.67
20.30
18.51
17.88
18.70
18.16
17.75
27.67
18.16
19.50
70
28.82
Operating margin%
17.18
17.68
16.16
15.78
17.16
15.16
14.45
15.57
14.96
15.11
2.04
15.11
15.67
81
20.50
Net margin%
17.77
15.20
13.18
12.24
13.83
12.03
12.52
10.16
11.57
8.88
19.39
11.57
12.38
66
29.17
P/E ratio (avg)x
28.55
31.35
35.35
37.81
39.52
39.97
42.60
48.68
49.68
47.71
31.52
47.71
39.74
9
17.74
EV/EBITx
12.35
11.30
12.41
12.86
14.33
14.35
13.48
12.24
13.79
15.59
10.23
13.79
13.17
61
12.67
FCF yield (avg)%
0.40
1.24
0.40
2.43
0.40
1.03
3.70
6.64
7.29
5.79
20.01
5.79
1.83
32
28.85
FCF margin%
6.43
9.30
7.31
9.62
11.96
13.77
15.28
13.46
10.83
13.79
9.98
13.77
11.40
57
1.668
FCF / Net incomex
1.648
1.696
1.809
1.944
1.963
2.316
2.302
2.585
2.863
2.921
0.296
2.585
2.133
64
5.74
ROIC%
13.29
13.45
14.47
15.38
14.35
12.92
14.04
16.80
14.96
17.35
10.26
14.96
14.41
57
11.74
Return on equity%
0.40
1.41
0.97
3.68
6.51
5.21
5.54
7.38
9.63
12.23
18.10
7.38
5.37
29
5.88
Return on assets%
26.35
25.96
24.39
26.13
24.95
25.70
23.80
24.87
25.48
24.88
25.53
24.88
25.21
40
0.55
EPS$
0.28
0.26
0.26
0.28
0.24
0.21
0.18
0.19
0.17
0.16
0.60
(7.99%)
(5.74%)
—
26.20
EPS growth%
2.84
3.28
0.54
2.16
0.40
2.77
1.46
4.43
2.51
0.50
17.06
2.51
2.33
65
0.67
Bookvalue per sh$
0.87
0.91
0.94
1.06
1.11
1.17
1.24
1.42
1.51
1.44
0.75
5.31%
6.17%
—
0.24
FCF per share$
1.04
1.20
1.24
1.32
1.54
1.60
1.67
1.73
1.85
1.77
0.65
2.81%
5.88%
—
0.13
Dividend per sh$
0.58
0.64
0.66
0.74
0.84
0.99
1.17
1.21
1.20
1.41
0.70
10.94%
10.60%
—
13.09
Div yield (avg)%
14.13
16.63
13.70
14.26
14.43
17.14
18.43
18.99
20.88
19.32
2.40
18.99
16.89
36
19.96
Payout ratio%
10.21
9.83
10.04
11.21
11.36
9.63
8.16
7.95
8.67
10.84
28.47
8.67
9.94
48
10.76
Shares (diluted)M
8.697
8.660
8.178
7.582
7.222
7.615
7.499
7.391
7.223
7.050
11.31
(0.48%)
(3.36%)
71
28.97
Buyback yield%
26.55
28.15
28.38
29.15
28.92
31.21
29.03
26.11
24.17
26.00
12.82
26.11
28.27
95
0.742
D/E ratiox
1.203
1.115
1.040
0.891
0.939
0.941
0.949
1.009
0.999
0.973
0.684
0.973
0.986
92
7.324
Enterprise value$M
2.196
2.306
2.098
2.187
1.971
1.735
1.627
1.439
1.453
1.411
1.106
(6.47%)
(5.53%)
25
7.648
LT debt$M
8.844
8.781
8.298
8.613
8.802
9.737
9.200
9.518
10.06
10.91
4.722
4.39%
2.24%
62
Revenue
$8.096M
4.39%
1.00×
Cost of revenue
$5.589M
4.49%
1.01×
Operating expenses
$1.539M
4.23%
0.98×
Cash and investments
15.90%
Spread over hurdle
67.01%