8.149
Revenue$M
9.384
9.630
9.907
10.16
10.17
10.17
10.01
10.06
10.18
10.06
8.328
(0.21%)
0.70%
85
26.60
Revenue growth%
16.40
15.01
13.39
12.16
14.80
11.99
14.53
16.63
15.08
13.81
10.66
14.53
14.66
87
9.78
Gross margin%
14.35
12.91
15.83
13.67
12.63
10.13
12.76
13.18
14.97
15.03
13.11
13.18
13.42
71
22.93
Operating margin%
2.90
3.82
4.02
5.83
8.08
8.58
11.18
9.48
9.93
12.74
5.60
9.93
8.33
19
16.10
Net margin%
14.21
11.89
10.86
11.92
14.18
16.24
18.07
17.77
18.65
18.80
16.75
18.07
15.23
36
18.15
P/E ratio (avg)x
7.777
8.388
8.788
9.123
9.622
10.37
10.84
11.60
12.30
12.65
20.56
11.60
9.998
6
24.80
EV/EBITx
40.96
46.62
55.29
63.87
64.90
66.73
76.87
89.92
106.5
120.5
15.18
89.92
65.81
57
19.53
FCF yield (avg)%
11.90
9.45
11.26
11.77
13.35
14.03
12.49
10.85
10.84
12.64
12.53
12.49
11.84
30
16.94
FCF margin%
30.02
31.36
32.61
34.75
36.21
34.56
33.86
32.01
34.77
36.31
21.14
34.56
34.21
52
1.752
FCF / Net incomex
1.272
1.339
1.453
1.665
1.808
1.729
1.851
1.791
2.042
2.091
0.583
1.851
1.760
75
29.43
ROIC%
22.44
20.34
20.29
22.41
22.23
25.14
27.96
27.62
25.15
24.08
11.90
25.15
23.26
6
24.05
Return on equity%
5.73
5.87
6.87
7.90
8.58
11.57
12.63
14.12
13.90
11.53
4.25
12.63
10.05
37
27.00
Return on assets%
9.08
6.91
9.88
9.06
7.14
7.23
9.56
9.69
6.73
3.88
2.12
7.23
8.15
22
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.67%
2.82%
—
14.92
EPS growth%
18.80
18.29
19.81
20.59
20.73
22.69
19.83
17.56
15.84
13.87
3.08
17.56
19.31
84
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
5.91%
4.17%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.29%
3.31%
—
—
Dividend per sh$
—
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
1.40%
4.67%
—
17.21
Div yield (avg)%
19.31
20.57
18.24
17.51
15.75
18.42
15.89
18.36
20.79
20.17
7.93
18.42
18.39
92
9.34
Payout ratio%
31.93
33.18
35.76
37.06
37.89
35.42
34.95
32.72
29.77
27.30
27.95
32.72
34.06
45
567.0
Shares (diluted)M
661.7
648.9
656.5
723.0
716.2
726.5
751.0
784.0
791.5
833.1
562.7
3.07%
1.95%
23
10.68
Buyback yield%
17.92
18.91
19.56
19.52
16.80
17.84
15.25
16.43
17.55
16.05
21.30
16.43
17.69
87
1.175
D/E ratiox
0.910
0.901
0.963
1.040
1.122
1.278
1.245
1.241
1.164
1.234
0.117
1.241
1.143
76
7.874
Enterprise value$M
11.29
10.49
11.92
12.65
13.75
13.46
12.79
14.77
15.88
18.39
7.494
5.98%
6.06%
45
7.241
LT debt$M
2.127
2.267
2.468
2.166
1.961
2.109
2.080
2.209
2.168
2.152
1.705
1.87%
(1.14%)
8
Revenue
$10.06M
0.70%
1.00×
Cost of revenue
$5.542M
0.40%
0.97×
Operating expenses
$1.816M
0.63%
0.99×
Goodwill & intangibles
19.32%
Spread over hurdle
17.15%