4.781
Revenue$M
5.912
6.352
6.927
7.519
7.974
8.595
9.308
10.13
11.00
12.02
5.123
8.55%
8.11%
76
22.22
Revenue growth%
31.82
34.61
31.62
34.41
31.45
32.00
31.05
29.63
28.83
31.13
24.54
31.05
31.53
71
23.68
Gross margin%
12.25
12.55
13.12
13.80
12.14
12.96
14.67
11.97
10.45
9.88
28.89
11.97
12.40
43
17.26
Operating margin%
13.25
16.12
15.70
12.79
10.77
9.99
10.13
8.44
10.37
9.05
18.13
9.99
10.57
11
2.39
Net margin%
11.35
12.50
12.29
11.22
11.97
10.54
9.73
7.22
8.95
7.47
16.70
8.95
10.88
72
21.88
P/E ratio (avg)x
32.55
34.07
38.90
44.95
46.18
46.54
47.46
49.53
54.27
64.65
26.51
49.53
46.36
18
35.30
EV/EBITx
11.12
10.88
11.73
11.88
13.51
15.94
17.17
17.50
16.98
18.99
8.359
17.17
14.72
47
26.48
FCF yield (avg)%
10.71
8.80
6.97
8.11
5.95
3.67
2.90
4.11
6.12
5.64
5.51
4.11
6.03
22
7.70
FCF margin%
6.53
7.04
5.39
7.04
6.87
7.40
8.50
7.62
10.01
11.43
4.92
8.50
7.22
7
0.735
FCF / Net incomex
2.087
2.381
2.870
2.841
3.074
3.688
3.875
4.047
4.528
5.019
0.608
4.047
3.381
25
29.95
ROIC%
28.41
27.91
28.83
28.06
27.25
26.93
28.85
27.66
25.94
28.20
15.76
27.66
27.98
94
29.36
Return on equity%
25.38
24.97
26.64
24.39
23.90
26.90
25.23
26.93
27.55
30.31
15.60
26.93
26.01
15
25.73
Return on assets%
11.31
13.71
12.46
11.10
13.45
15.80
16.79
17.49
19.55
20.96
12.67
17.49
14.75
54
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
5.07%
3.11%
—
2.96
EPS growth%
3.39
3.79
1.17
0.40
0.40
0.40
0.40
0.40
1.58
4.23
20.75
0.40
0.79
77
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(5.81%)
(4.40%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
12.27%
10.95%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
7.06%
3.52%
—
11.51
Div yield (avg)%
21.96
19.28
18.06
20.51
19.77
20.56
22.63
21.81
21.62
20.10
21.50
21.62
20.53
83
3.78
Payout ratio%
10.51
9.89
12.22
13.75
15.14
14.50
12.36
11.34
11.62
10.51
25.92
11.62
11.92
71
5.290
Shares (diluted)B
5.552
5.703
6.310
7.133
7.802
8.635
9.695
9.417
10.53
10.96
5.220
7.03%
7.40%
14
15.82
Buyback yield%
18.41
16.00
18.70
20.13
21.80
19.33
20.97
23.81
25.22
27.53
3.89
23.81
20.55
84
0.170
D/E ratiox
0.130
0.140
0.123
0.106
0.115
0.103
0.090
0.080
0.086
0.086
1.145
0.086
0.105
35
4.779
Enterprise value$M
3.643
3.938
3.806
4.200
4.725
5.353
5.477
6.361
7.221
7.119
10.63
8.55%
6.97%
18
5.062
LT debt$M
1.415
1.395
1.366
1.311
1.191
1.234
1.342
1.355
1.326
1.203
3.169
0.21%
(0.65%)
14
Revenue
$12.02M
8.11%
1.00×
Cost of revenue
$7.458M
8.17%
1.01×
Operating expenses
$2.603M
8.44%
1.03×
Goodwill & intangibles
20.79%
Spread over hurdle
36.21%