1.248
Revenue$M
3.584
3.808
4.154
4.416
4.844
5.191
5.571
6.044
6.508
7.075
1.377
7.87%
7.87%
32
9.81
Revenue growth%
12.51
12.30
9.60
8.74
6.11
4.72
4.74
3.52
2.72
4.07
9.13
4.07
5.43
14
5.08
Gross margin%
26.19
28.82
26.92
25.92
25.36
24.12
23.36
21.33
22.87
22.98
24.32
22.98
24.74
72
27.85
Operating margin%
24.69
26.98
28.12
27.93
26.12
28.36
30.92
30.35
29.52
29.38
25.83
29.52
28.24
63
18.78
Net margin%
17.78
16.40
15.92
18.44
16.36
18.96
20.28
21.08
21.91
21.32
9.05
21.08
18.70
67
30.05
P/E ratio (avg)x
13.85
13.09
12.45
11.71
12.93
13.46
14.45
13.62
13.36
13.81
35.97
13.62
13.41
19
12.31
EV/EBITx
17.12
16.93
18.55
20.49
21.69
20.68
20.12
23.26
24.18
26.70
27.77
23.26
20.59
83
12.32
FCF yield (avg)%
28.69
30.45
29.10
30.59
30.62
29.06
30.91
28.47
29.35
30.42
8.41
29.35
29.89
49
3.26
FCF margin%
15.59
18.40
18.48
20.48
17.55
19.95
22.40
19.75
22.58
23.19
14.98
22.40
19.85
8
0.742
FCF / Net incomex
1.793
1.864
2.169
2.462
2.593
2.857
3.037
3.473
4.172
5.052
1.141
3.473
2.725
41
5.24
ROIC%
28.04
28.22
25.27
25.73
25.32
25.98
25.33
28.19
26.30
25.28
18.17
25.98
25.86
42
16.13
Return on equity%
20.90
23.02
21.72
22.86
23.54
23.40
24.42
26.47
26.80
26.47
12.24
26.47
23.47
86
6.09
Return on assets%
28.84
29.84
30.17
30.92
28.66
28.96
29.45
28.41
29.83
30.48
9.28
29.45
29.64
41
0.04
EPS$
0.04
0.05
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.07
0.04
8.32%
6.92%
—
4.48
EPS growth%
23.75
25.51
26.89
26.03
27.27
28.05
26.86
25.74
27.20
25.45
13.12
26.86
26.44
35
0.01
Bookvalue per sh$
0.04
0.04
0.04
0.05
0.04
0.05
0.05
0.05
0.05
0.06
0.02
5.22%
3.34%
—
0.04
FCF per share$
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.03
7.91%
5.67%
—
0.01
Dividend per sh$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.01
6.93%
4.38%
—
18.67
Div yield (avg)%
6.04
6.54
9.01
9.94
10.09
11.44
11.67
10.79
9.71
10.21
24.68
10.79
10.02
53
13.09
Payout ratio%
24.64
26.52
25.12
26.13
28.72
30.85
29.70
30.67
32.30
31.02
25.41
30.85
29.21
17
152.0
Shares (diluted)M
100.1
101.9
90.66
79.36
81.09
86.06
81.18
74.74
74.81
81.20
157.1
0.03%
(1.78%)
50
6.63
Buyback yield%
15.83
16.06
17.11
17.56
18.33
18.39
20.54
17.54
16.54
19.22
28.84
18.39
17.55
37
0.447
D/E ratiox
0.508
0.593
0.642
0.674
0.794
0.885
0.922
0.971
1.039
1.069
0.217
0.971
0.839
62
5.069
Enterprise value$M
3.213
3.328
3.686
3.939
4.210
4.935
5.609
5.689
5.567
6.316
4.549
8.45%
6.49%
27
0.633
LT debt$M
1.991
2.402
2.366
2.747
3.233
3.292
3.385
3.485
3.729
3.648
2.688
2.45%
6.63%
6
Revenue
$7.075M
7.87%
1.00×
Cost of revenue
$4.002M
7.66%
0.98×
Operating expenses
$1.025M
8.15%
1.03×
Spread over hurdle
15.47%