8.525
Revenue$M
14.74
15.01
15.38
15.75
16.52
17.05
17.74
18.80
19.42
20.43
9.348
4.35%
3.63%
30
19.92
Revenue growth%
16.27
13.74
14.92
16.67
15.66
15.33
12.80
15.69
16.63
17.19
27.78
15.69
15.68
31
25.85
Gross margin%
27.03
24.10
25.82
28.40
30.16
28.85
28.21
25.27
26.76
25.27
14.98
26.76
26.89
11
25.44
Operating margin%
15.34
16.40
17.72
15.49
17.25
16.32
13.64
11.15
12.71
12.23
3.57
12.71
15.41
59
6.06
Net margin%
17.66
15.53
15.99
15.56
15.72
13.60
14.50
17.47
18.09
18.23
19.67
17.47
15.86
12
28.69
P/E ratio (avg)x
25.10
24.34
24.75
26.81
26.89
25.72
26.13
26.19
26.68
25.34
35.91
26.13
25.92
38
11.64
EV/EBITx
32.35
31.95
32.66
37.94
38.71
41.28
42.16
46.39
44.45
46.73
29.52
44.45
39.99
41
12.38
FCF yield (avg)%
30.88
31.74
31.72
32.91
35.20
36.26
39.11
40.93
39.14
38.80
22.76
39.11
35.73
43
5.15
FCF margin%
20.80
18.93
18.83
17.62
18.22
19.62
17.74
16.50
15.12
12.52
25.48
16.50
17.98
69
0.892
FCF / Net incomex
1.539
1.811
1.784
2.110
2.452
2.445
2.358
2.653
2.771
2.887
0.796
2.653
2.401
51
25.40
ROIC%
1.48
0.40
0.40
2.72
0.43
0.40
2.63
3.12
2.10
3.99
22.70
2.63
1.79
23
4.52
Return on equity%
24.42
27.42
27.44
29.93
31.21
31.51
31.89
31.16
31.82
34.53
9.67
31.82
31.18
40
21.48
Return on assets%
7.36
10.03
9.41
8.27
10.85
13.43
16.15
17.22
14.73
17.24
15.61
16.15
12.14
60
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
3.43%
4.04%
—
12.23
EPS growth%
12.44
11.79
11.07
13.08
10.18
9.74
7.41
7.89
8.19
9.07
22.23
8.19
9.96
27
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(1.52%)
2.78%
—
—
FCF per share$
—
—
—
—
—
—
0.01
0.01
0.01
0.01
—
7.65%
8.80%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(1.87%)
4.23%
—
27.44
Div yield (avg)%
20.75
23.47
22.85
23.14
22.13
24.55
24.74
23.93
23.88
22.95
16.11
23.93
23.30
88
8.01
Payout ratio%
11.30
12.51
9.83
11.52
9.86
12.16
11.75
12.14
9.81
9.82
5.19
11.75
11.41
80
2.262
Shares (diluted)B
3.269
3.286
3.541
3.936
3.992
4.231
4.302
4.113
4.280
4.110
2.290
0.59%
4.07%
52
11.81
Buyback yield%
25.44
27.63
28.22
28.56
26.03
24.54
24.38
26.08
23.60
25.93
18.50
24.54
25.98
55
1.307
D/E ratiox
2.522
2.529
3.060
3.244
3.778
4.539
4.864
5.334
5.354
5.679
1.368
5.334
4.158
49
1.567
Enterprise value$M
15.53
15.46
16.97
16.44
16.01
18.48
21.61
22.51
22.67
22.25
11.22
6.80%
3.88%
47
18.71
LT debt$M
22.93
22.42
25.42
25.56
25.58
25.69
25.34
28.78
32.34
33.30
19.59
5.41%
3.92%
25
Revenue
$20.43M
3.63%
1.00×
Cost of revenue
$9.738M
3.97%
1.03×
Operating expenses
$4.655M
3.18%
0.96×
Spread over hurdle
(0.80%)