2.086
Revenue$M
4.660
4.934
5.373
5.910
6.346
6.971
7.448
8.117
8.871
9.737
2.160
8.94%
8.32%
11
18.59
Revenue growth%
29.13
28.25
29.77
26.81
24.32
21.61
20.70
21.28
20.46
23.24
22.94
21.28
23.78
95
7.69
Gross margin%
16.20
16.47
17.92
19.43
21.13
22.66
20.21
20.08
22.80
24.06
25.35
22.66
20.15
65
8.42
Operating margin%
20.55
22.89
24.94
26.25
24.62
23.06
20.81
19.93
21.02
19.97
16.47
20.81
21.95
53
11.39
Net margin%
9.06
7.73
10.14
10.73
13.21
15.59
16.96
19.62
21.73
20.63
20.06
19.62
14.40
92
12.98
P/E ratio (avg)x
36.15
33.85
33.86
38.13
41.93
39.60
41.26
43.56
49.44
48.33
7.924
43.56
40.43
22
9.701
EV/EBITx
53.26
60.72
65.13
71.92
72.29
78.99
89.47
83.39
87.20
84.95
31.11
84.95
75.64
74
2.08
FCF yield (avg)%
5.82
5.32
4.43
3.26
3.95
6.15
5.10
3.50
1.49
1.09
4.26
3.50
4.19
46
15.79
FCF margin%
10.10
12.22
11.69
10.82
10.33
12.26
14.52
12.37
9.49
8.65
20.67
12.26
11.25
22
1.029
FCF / Net incomex
1.635
1.703
1.671
1.571
1.790
1.702
1.689
1.667
1.930
1.909
1.415
1.702
1.695
92
11.18
ROIC%
31.06
31.18
31.60
30.27
30.11
31.94
32.25
31.10
28.92
26.23
29.45
31.10
31.08
59
29.00
Return on equity%
37.21
34.57
35.33
36.40
38.75
36.23
34.46
33.40
30.68
30.83
17.95
33.40
34.95
60
3.34
Return on assets%
14.86
12.41
13.21
13.09
15.40
13.39
16.29
14.40
16.01
13.95
15.21
14.40
14.17
7
0.04
EPS$
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
2.87%
6.45%
—
12.59
EPS growth%
21.18
22.43
21.40
23.99
23.60
22.80
20.53
22.92
21.24
24.06
27.94
22.80
22.61
43
0.03
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.02
(0.16%)
(0.74%)
—
0.04
FCF per share$
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.01
3.45%
5.11%
—
0.05
Dividend per sh$
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.05
3.40%
2.98%
—
20.00
Div yield (avg)%
14.18
13.55
13.21
12.69
15.54
17.53
15.48
14.84
14.34
11.65
11.80
14.84
14.26
42
25.57
Payout ratio%
28.08
25.65
27.38
26.14
25.44
26.90
27.46
29.85
27.98
30.50
29.36
27.98
27.42
87
177.2
Shares (diluted)M
188.5
205.9
226.3
258.9
279.6
302.5
313.6
379.1
452.6
470.3
176.5
10.97%
10.14%
59
12.61
Buyback yield%
6.00
5.11
4.83
4.39
1.69
1.40
2.22
4.06
1.90
0.40
24.89
1.90
3.14
47
0.344
D/E ratiox
0.745
0.763
0.654
0.574
0.601
0.601
0.535
0.465
0.485
0.478
0.107
0.485
0.587
51
8.426
Enterprise value$M
13.91
13.69
13.79
12.79
13.69
14.34
15.88
14.25
15.64
16.58
8.625
3.91%
1.31%
9
8.235
LT debt$M
12.41
13.61
15.23
17.18
19.34
18.36
17.81
17.83
19.20
22.29
7.278
2.88%
6.80%
57
Revenue
$9.737M
8.32%
1.00×
Cost of revenue
$6.785M
8.27%
1.00×
Operating expenses
$1.282M
7.97%
0.97×
Spread over hurdle
(2.86%)