2.461
Revenue$M
2.062
2.214
2.332
2.510
2.756
2.962
3.228
3.407
3.719
4.084
2.626
8.18%
7.81%
71
9.31
Revenue growth%
30.22
31.15
32.07
31.30
33.77
32.85
31.27
29.11
31.99
30.61
16.50
31.27
31.28
13
28.15
Gross margin%
13.65
14.50
14.92
15.75
14.58
12.02
9.54
11.34
14.26
16.41
10.48
12.02
14.38
54
19.65
Operating margin%
1.86
4.37
2.00
1.06
0.40
0.40
2.63
0.77
2.39
1.87
20.38
1.87
1.87
46
5.03
Net margin%
22.62
22.06
23.60
26.31
23.88
26.21
25.53
28.41
29.44
31.64
27.63
28.41
25.87
41
11.88
P/E ratio (avg)x
31.48
31.75
28.75
31.96
33.38
32.09
31.77
34.60
33.39
37.04
16.17
33.39
32.03
47
6.300
EV/EBITx
41.31
48.05
48.91
50.04
55.24
55.31
52.53
52.44
51.30
50.72
10.94
52.44
51.01
8
13.17
FCF yield (avg)%
11.64
12.08
13.20
14.70
13.56
11.94
13.34
12.57
11.47
13.00
7.81
12.57
12.78
6
15.94
FCF margin%
7.81
8.18
8.08
10.14
11.06
11.23
12.95
14.12
16.65
18.10
27.07
14.12
11.14
42
0.342
FCF / Net incomex
0.661
0.710
0.817
0.945
0.989
1.155
1.125
1.325
1.293
1.529
0.415
1.293
1.057
72
14.38
ROIC%
8.61
9.80
12.68
13.91
14.16
11.81
12.62
12.04
10.03
8.50
20.71
11.81
11.92
76
14.95
Return on equity%
11.18
8.27
10.96
13.39
12.34
12.08
11.97
11.87
14.29
13.67
13.27
12.08
12.02
39
2.85
Return on assets%
9.36
7.77
8.52
9.10
9.15
10.65
13.26
14.45
17.17
14.35
5.02
14.35
10.01
81
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
8.91%
4.01%
—
12.14
EPS growth%
28.88
26.01
25.99
25.62
25.49
26.05
27.55
28.64
26.26
26.53
3.09
26.53
26.15
72
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
8.21%
8.72%
—
—
FCF per share$
—
—
—
—
—
—
0.01
0.01
0.01
0.01
—
5.89%
4.96%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.16%
8.68%
—
28.93
Div yield (avg)%
21.51
24.47
23.44
24.22
24.58
26.78
24.12
23.35
26.12
27.65
21.59
26.12
24.34
10
16.82
Payout ratio%
22.62
19.70
18.12
19.58
21.52
19.19
21.05
18.54
18.45
18.90
21.64
18.90
19.39
26
0.905
Shares (diluted)B
0.950
0.983
1.097
1.212
1.196
1.293
1.194
1.334
1.179
1.118
0.897
(1.34%)
1.02%
37
22.01
Buyback yield%
16.56
14.41
12.73
9.94
11.21
11.25
10.80
12.12
9.66
12.46
4.66
11.25
11.69
91
0.938
D/E ratiox
0.430
0.441
0.466
0.529
0.630
0.743
0.778
0.767
0.776
0.815
0.964
0.776
0.686
36
3.413
Enterprise value$M
3.100
3.184
3.118
3.309
2.927
2.905
2.960
3.197
2.814
3.014
1.589
0.59%
0.23%
15
2.567
LT debt$M
2.936
2.935
3.273
3.238
3.320
3.700
3.631
3.742
4.058
4.041
1.987
4.01%
3.33%
5
Revenue
$4.084M
7.81%
1.00×
Cost of revenue
$1.921M
8.30%
1.05×
Operating expenses
$1.026M
7.62%
0.98×
Goodwill & intangibles
18.73%
Spread over hurdle
(0.17%)