3.504
Revenue$M
7.606
7.927
8.257
8.877
9.276
9.848
10.38
11.04
11.47
12.38
3.828
5.94%
5.55%
36
12.69
Revenue growth%
14.27
15.51
18.33
19.93
19.82
18.52
17.68
15.72
17.19
18.29
27.66
17.68
17.99
10
25.95
Gross margin%
8.08
6.12
6.69
9.33
9.53
10.18
10.02
10.75
8.24
6.44
26.23
10.02
8.79
50
10.23
Operating margin%
10.63
12.76
15.76
14.60
14.98
15.84
14.67
12.73
15.34
15.76
9.40
15.34
14.82
40
24.10
Net margin%
16.86
14.80
16.71
17.51
19.29
18.21
20.23
17.94
20.37
18.23
16.66
18.23
18.08
23
21.34
P/E ratio (avg)x
19.03
18.81
17.02
17.57
17.83
18.64
20.12
21.76
23.91
24.23
11.46
21.76
18.92
62
36.94
EV/EBITx
20.82
19.03
20.22
21.42
22.01
23.75
24.18
24.71
23.99
22.35
12.76
23.99
22.18
12
27.61
FCF yield (avg)%
0.57
0.40
1.40
3.67
4.95
4.15
7.09
7.92
6.00
5.91
13.85
6.00
4.55
20
5.57
FCF margin%
11.77
9.82
7.68
8.79
6.17
6.60
8.09
8.39
9.30
10.96
26.50
8.39
8.59
46
0.508
FCF / Net incomex
1.331
1.464
1.326
1.189
1.173
1.205
1.214
1.264
1.347
1.280
0.695
1.264
1.272
24
29.84
ROIC%
10.16
10.85
13.84
11.68
9.49
10.12
7.32
7.09
8.20
6.71
20.94
7.32
9.80
89
27.68
Return on equity%
25.28
23.31
20.57
19.18
16.92
18.07
16.87
15.23
16.43
17.98
18.84
16.87
18.03
18
3.94
Return on assets%
24.14
22.38
21.68
23.71
23.86
22.78
25.14
25.04
25.37
27.27
4.07
25.14
24.00
15
0.01
EPS$
—
—
—
—
—
—
—
0.01
0.01
0.01
0.01
13.75%
12.36%
—
25.40
EPS growth%
26.93
25.46
26.18
25.80
27.32
25.56
27.12
27.53
28.89
30.03
6.12
27.53
27.03
62
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
6.51%
6.61%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
12.26%
11.09%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
0.66%
1.46%
—
8.16
Div yield (avg)%
9.91
10.60
9.77
9.38
11.46
13.35
15.19
17.51
19.97
22.32
25.23
17.51
12.40
10
14.93
Payout ratio%
14.06
16.11
15.93
18.74
18.68
20.21
20.11
19.31
16.35
16.00
6.81
19.31
17.52
78
1.357
Shares (diluted)B
1.802
1.979
2.114
2.429
2.491
2.492
2.878
2.781
3.067
3.037
1.339
4.04%
5.54%
78
7.34
Buyback yield%
21.86
23.77
21.40
21.32
21.55
20.94
18.54
19.58
19.90
17.98
2.63
19.58
21.13
25
1.013
D/E ratiox
1.391
1.361
1.418
1.588
1.535
1.554
1.612
1.750
1.906
1.991
1.614
1.750
1.571
77
4.435
Enterprise value$M
4.429
4.975
5.722
5.594
6.426
7.156
7.183
7.089
7.049
6.711
6.555
0.87%
4.04%
88
1.768
LT debt$M
5.394
5.209
6.055
6.652
7.389
7.263
7.846
8.798
8.640
9.698
3.418
5.59%
7.56%
29
Revenue
$12.38M
5.55%
1.00×
Cost of revenue
$6.868M
5.39%
0.99×
Operating expenses
$3.077M
5.92%
1.04×
Spread over hurdle
(1.67%)