6.083
Revenue$M
5.886
5.984
6.170
6.353
6.473
6.460
6.519
6.593
6.734
6.913
6.651
1.32%
1.69%
50
29.85
Revenue growth%
35.05
35.64
37.65
37.03
39.00
41.17
41.57
40.66
43.29
41.46
24.08
41.46
39.83
60
26.52
Gross margin%
29.89
29.47
28.32
29.81
27.72
25.75
25.67
24.03
21.12
23.76
11.51
24.03
26.74
74
2.28
Operating margin%
13.71
11.47
10.16
8.73
5.90
7.06
4.83
4.03
6.05
5.51
16.44
5.51
6.56
15
18.93
Net margin%
12.28
10.83
12.02
9.80
10.02
12.11
9.54
7.54
6.68
8.53
14.86
8.53
9.91
46
18.77
P/E ratio (avg)x
14.51
13.35
14.43
13.72
11.77
12.62
11.41
10.67
10.88
10.28
10.76
10.88
12.20
26
9.944
EV/EBITx
8.326
7.746
8.452
8.421
9.304
9.454
8.993
8.593
9.700
10.54
15.79
9.454
8.793
25
10.14
FCF yield (avg)%
19.82
21.29
24.11
22.84
20.38
23.34
26.29
27.90
27.21
25.70
20.28
26.29
23.73
6
17.64
FCF margin%
19.93
21.38
21.41
23.88
25.75
26.94
26.45
25.44
23.22
26.11
17.93
26.11
24.66
61
1.226
FCF / Net incomex
1.552
1.366
1.422
1.387
1.527
1.422
1.370
1.491
1.309
1.248
1.326
1.370
1.404
45
6.44
ROIC%
17.30
16.67
16.32
15.74
14.93
13.35
14.23
11.87
11.03
8.54
19.53
11.87
14.58
44
22.86
Return on equity%
31.57
31.09
29.03
29.37
28.25
28.37
29.05
28.16
26.68
24.93
3.10
28.16
28.70
55
3.89
Return on assets%
30.92
30.30
31.02
30.66
28.46
28.37
27.88
28.29
31.19
33.09
26.91
28.37
30.48
27
0.01
EPS$
—
—
—
—
—
—
—
—
0.01
0.01
0.01
9.70%
10.04%
—
23.64
EPS growth%
20.60
18.80
18.54
19.80
18.21
15.51
14.31
14.30
14.29
12.76
23.82
14.30
16.86
59
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.62%)
(0.36%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(2.87%)
(1.40%)
—
—
Dividend per sh$
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
5.10%
7.75%
—
7.02
Div yield (avg)%
21.35
23.16
23.29
25.31
27.97
28.70
30.29
33.07
35.28
32.34
12.85
32.34
28.34
64
21.94
Payout ratio%
6.61
8.14
7.82
5.78
6.23
3.85
4.05
4.69
1.81
1.05
18.63
3.85
5.23
20
0.364
Shares (diluted)B
0.628
0.590
0.675
0.681
0.790
0.877
1.010
0.947
0.972
0.936
0.357
3.46%
5.50%
36
18.26
Buyback yield%
14.92
15.71
13.32
11.74
11.45
11.33
14.08
12.67
13.66
12.59
4.59
12.67
13.00
78
0.240
D/E ratiox
0.388
0.395
0.377
0.357
0.322
0.300
0.319
0.314
0.332
0.349
1.272
0.319
0.340
23
7.109
Enterprise value$M
4.904
4.823
4.978
4.851
4.233
4.314
4.699
4.650
4.859
4.368
1.944
0.63%
(1.70%)
17
0.879
LT debt$M
8.706
10.49
11.33
11.98
12.34
13.81
13.83
15.47
16.91
16.52
5.157
6.02%
7.37%
44
Revenue
$6.913M
1.69%
1.00×
Cost of revenue
$4.839M
1.69%
1.00×
Operating expenses
$1.498M
1.92%
1.02×
Goodwill & intangibles
17.15%
Spread over hurdle
(4.45%)