3.977
Revenue$M
10.88
11.69
12.22
13.04
13.79
14.75
15.45
16.23
16.92
18.06
4.175
5.55%
5.70%
29
18.05
Revenue growth%
13.00
14.05
15.94
14.81
15.57
17.40
18.33
16.59
18.14
21.02
19.07
18.14
16.26
90
8.81
Gross margin%
16.80
17.11
15.68
18.19
17.95
19.59
19.73
21.19
21.85
21.71
17.93
21.19
18.89
94
14.14
Operating margin%
9.81
10.17
7.94
5.26
5.18
5.06
6.12
6.79
6.46
8.08
9.82
6.46
6.63
90
17.00
Net margin%
21.46
23.55
21.45
23.18
25.87
27.32
25.29
24.36
26.49
25.72
4.47
25.72
24.83
56
7.439
P/E ratio (avg)x
27.89
28.66
28.67
32.64
34.69
36.61
38.46
44.18
50.96
58.66
10.97
44.18
35.65
58
20.84
EV/EBITx
37.93
36.96
37.98
37.02
34.14
32.36
30.19
27.28
27.17
26.46
10.30
27.28
33.25
90
15.56
FCF yield (avg)%
7.35
7.44
6.91
7.13
9.85
12.52
11.54
9.62
10.27
13.02
3.91
11.54
9.74
36
26.73
FCF margin%
28.31
27.38
27.44
26.31
28.44
29.12
30.81
30.25
30.45
28.00
27.14
30.25
28.37
14
1.258
FCF / Net incomex
0.636
0.598
0.561
0.507
0.549
0.507
0.459
0.475
0.445
0.462
1.522
0.462
0.507
37
13.51
ROIC%
36.92
34.51
34.13
33.11
33.23
34.53
34.04
33.08
31.68
33.80
19.65
33.80
33.92
92
19.00
Return on equity%
3.19
0.67
0.40
0.40
2.15
4.20
5.33
2.45
1.04
0.40
11.81
2.45
1.60
51
10.69
Return on assets%
23.56
23.63
24.27
21.28
22.47
23.11
20.45
23.31
23.02
23.18
17.15
23.11
23.15
41
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
5.84%
5.17%
—
14.75
EPS growth%
14.62
16.14
18.22
18.93
20.13
22.32
22.48
20.52
20.38
20.50
28.39
20.52
20.26
68
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
4.21%
7.55%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(5.43%)
(4.20%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
0.23%
2.43%
—
20.59
Div yield (avg)%
6.87
9.39
8.12
9.07
8.75
6.77
7.31
5.81
3.45
3.01
24.61
5.81
7.09
93
18.86
Payout ratio%
22.37
19.70
21.74
20.71
19.54
20.06
18.94
19.04
16.95
18.20
9.16
18.94
19.62
9
1.541
Shares (diluted)B
1.710
1.681
1.718
1.895
1.849
1.669
1.685
1.853
1.756
1.654
1.565
(2.20%)
0.85%
91
10.18
Buyback yield%
27.56
29.04
27.86
30.83
30.15
30.97
29.06
31.68
33.18
33.48
28.86
31.68
30.49
63
1.583
D/E ratiox
1.277
1.425
1.327
1.197
1.259
1.310
1.281
1.184
1.128
1.094
1.265
1.184
1.268
11
5.208
Enterprise value$M
8.864
9.971
10.58
11.42
10.63
11.47
11.39
11.56
11.41
12.27
9.699
2.91%
2.65%
84
11.09
LT debt$M
2.235
2.432
2.407
2.468
2.327
2.213
1.931
1.835
2.026
2.106
7.840
(1.98%)
0.43%
78
Revenue
$18.06M
5.70%
1.00×
Cost of revenue
$11.26M
5.55%
0.99×
Operating expenses
$4.533M
5.88%
1.02×
Cash and investments
14.93%
Spread over hurdle
(6.93%)