1.912
Revenue$M
1.071
1.138
1.209
1.285
1.358
1.429
1.507
1.613
1.768
1.934
1.989
7.34%
7.04%
50
27.27
Revenue growth%
15.39
13.89
13.39
11.29
10.01
9.12
8.91
9.74
10.54
9.33
22.92
9.33
10.27
29
15.49
Gross margin%
15.49
17.01
17.59
15.62
12.82
10.88
9.48
11.57
9.36
9.57
7.05
9.57
12.19
29
18.74
Operating margin%
9.02
9.10
10.53
12.98
12.99
13.48
13.46
13.96
13.10
14.30
20.58
13.48
13.04
21
5.76
Net margin%
14.06
13.94
11.35
12.99
10.02
9.90
9.49
8.72
5.73
8.18
6.98
8.72
9.96
44
22.05
P/E ratio (avg)x
48.82
49.25
51.28
50.21
47.11
45.12
49.35
48.41
45.56
45.48
19.30
45.56
48.61
26
30.04
EV/EBITx
7.339
6.460
6.424
6.952
6.863
7.057
7.540
7.833
7.825
8.644
37.48
7.825
7.198
56
18.98
FCF yield (avg)%
12.62
13.37
15.48
12.97
11.64
11.66
11.82
13.93
14.31
16.93
22.92
13.93
13.17
29
5.46
FCF margin%
28.32
31.13
30.65
31.44
30.25
27.80
26.70
28.66
25.90
27.60
8.04
27.60
28.49
55
1.502
FCF / Net incomex
1.231
1.142
1.103
1.239
1.399
1.333
1.507
1.373
1.397
1.567
1.798
1.397
1.353
14
18.99
ROIC%
13.92
15.86
16.45
17.45
17.46
19.91
22.54
19.69
19.97
18.95
20.56
19.91
18.21
94
28.83
Return on equity%
17.19
18.67
19.12
17.83
20.56
22.35
24.67
24.97
22.92
23.43
16.17
23.43
21.46
20
26.14
Return on assets%
18.04
18.07
19.30
21.47
22.99
23.44
21.23
22.28
22.44
21.42
11.49
22.28
21.44
88
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(2.26%)
(0.47%)
—
25.44
EPS growth%
8.33
6.25
4.44
6.66
8.59
11.11
13.01
15.49
12.97
12.77
7.01
12.97
9.85
52
0.02
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.10%)
0.95%
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.20%
2.06%
—
0.02
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.32%)
(0.27%)
—
5.55
Div yield (avg)%
16.58
14.13
15.18
14.00
13.48
15.14
15.40
14.07
14.22
16.54
19.60
15.14
14.68
43
8.99
Payout ratio%
15.59
13.24
13.50
10.80
12.21
12.09
9.35
8.72
6.40
4.45
20.68
8.72
11.44
72
53.01
Shares (diluted)M
58.12
61.99
60.87
62.36
62.20
66.51
70.95
65.98
69.16
68.29
52.61
1.88%
1.08%
81
4.98
Buyback yield%
12.66
14.03
15.86
17.23
14.93
13.98
16.86
19.21
22.09
20.57
12.09
19.21
16.36
42
1.341
D/E ratiox
0.611
0.641
0.732
0.777
0.852
0.943
1.073
1.230
1.255
1.303
1.324
1.230
0.898
43
1.445
Enterprise value$M
2.714
2.727
2.722
2.948
3.593
4.087
4.099
4.559
4.831
5.068
1.306
7.12%
6.44%
58
1.722
LT debt$M
1.719
1.580
1.387
1.380
1.369
1.289
1.329
1.234
1.047
0.994
1.962
(6.22%)
(5.36%)
22
Revenue
$1.934M
7.04%
1.00×
Cost of revenue
$1.153M
6.79%
0.98×
Operating expenses
$0.496M
7.39%
1.03×
Goodwill & intangibles
20.36%
Spread over hurdle
(2.26%)