2.974
Revenue$M
2.882
3.032
3.129
3.190
3.302
3.389
3.494
3.631
3.695
3.835
3.204
3.04%
3.14%
71
26.04
Revenue growth%
17.99
19.08
22.07
24.87
23.54
21.05
23.25
20.40
20.99
18.35
20.96
20.99
21.02
67
21.45
Gross margin%
2.26
0.40
2.60
0.50
2.37
1.10
0.40
2.84
4.81
4.77
10.86
2.84
2.32
6
26.31
Operating margin%
13.64
12.76
12.22
12.02
12.63
14.09
11.40
10.47
8.02
7.78
4.29
10.47
12.12
52
17.19
Net margin%
24.64
25.32
27.59
24.68
26.88
27.73
27.21
24.28
23.59
26.52
25.54
26.52
25.92
87
33.71
P/E ratio (avg)x
22.73
24.59
25.92
26.94
31.30
34.85
33.85
37.43
40.28
47.90
14.33
37.43
32.58
87
37.02
EV/EBITx
20.70
18.53
17.25
18.11
17.61
16.11
15.32
14.07
15.19
15.88
26.57
15.32
16.68
93
6.39
FCF yield (avg)%
27.02
26.62
28.05
27.61
28.09
26.40
25.42
26.33
24.09
21.13
14.46
25.42
26.51
26
17.48
FCF margin%
6.08
8.62
9.27
8.88
10.99
8.76
11.34
13.35
11.20
9.37
12.18
11.20
9.32
64
1.327
FCF / Net incomex
1.822
1.759
1.819
1.831
2.050
2.058
2.032
2.259
2.498
2.497
1.167
2.259
2.041
51
21.57
ROIC%
6.00
6.60
8.35
10.49
8.71
10.00
7.28
8.50
6.68
8.69
7.22
8.50
8.43
6
25.28
Return on equity%
15.67
13.64
13.31
11.25
9.50
11.18
13.94
15.63
18.19
20.14
18.25
15.63
13.79
54
28.66
Return on assets%
5.42
3.70
3.27
4.85
3.66
5.11
7.41
5.54
5.78
4.88
3.91
5.54
4.99
23
0.04
EPS$
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
6.58%
3.89%
—
12.27
EPS growth%
21.03
23.47
25.96
28.75
30.47
31.36
28.54
30.07
29.79
32.56
26.90
30.07
29.27
66
0.02
Bookvalue per sh$
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.07
0.03
8.59%
9.50%
—
0.03
FCF per share$
0.04
0.05
0.05
0.06
0.07
0.08
0.08
0.08
0.09
0.09
0.04
4.09%
8.58%
—
0.02
Dividend per sh$
0.07
0.07
0.08
0.07
0.06
0.06
0.07
0.06
0.06
0.07
0.03
2.48%
0.73%
—
16.74
Div yield (avg)%
11.03
9.59
10.43
12.90
12.11
9.38
11.97
14.85
15.76
13.47
11.59
13.47
12.04
22
28.66
Payout ratio%
6.58
4.87
5.21
8.04
5.28
6.10
5.86
6.48
8.25
8.89
17.74
6.48
6.29
81
24.52
Shares (diluted)M
40.24
47.27
54.70
61.18
65.00
75.58
79.01
78.21
86.80
86.34
24.99
5.84%
9.65%
65
10.12
Buyback yield%
26.36
27.77
29.78
31.34
28.45
26.85
27.47
29.80
27.43
24.92
22.94
27.43
27.62
55
1.635
D/E ratiox
0.719
0.816
0.929
0.969
1.027
1.111
1.101
1.122
1.156
1.335
1.387
1.122
1.064
76
2.734
Enterprise value$M
3.319
3.482
3.571
3.636
4.140
4.348
4.159
4.301
4.937
4.829
2.893
3.13%
4.87%
59
1.148
LT debt$M
1.271
1.151
1.051
1.047
1.141
1.145
1.210
1.211
1.193
1.161
2.156
0.35%
(1.96%)
52
Revenue
$3.835M
3.14%
1.00×
Cost of revenue
$1.986M
3.13%
1.00×
Operating expenses
$0.987M
3.57%
1.04×
Goodwill & intangibles
16.99%
Spread over hurdle
23.90%