2.053
Revenue$M
1.322
1.451
1.537
1.667
1.825
1.992
2.167
2.289
2.424
2.664
2.283
7.86%
7.91%
20
28.61
Revenue growth%
23.92
22.88
23.71
23.72
26.24
28.99
30.07
32.96
30.57
28.15
26.16
30.07
27.20
21
6.76
Gross margin%
24.92
23.47
20.96
23.72
24.95
24.71
24.25
27.02
26.41
28.68
29.81
26.41
24.82
47
5.43
Operating margin%
14.54
16.47
17.98
18.93
19.88
21.50
20.29
22.03
25.03
25.32
8.08
22.03
20.08
45
6.80
Net margin%
24.35
26.09
23.70
23.69
25.95
28.76
27.59
26.62
29.38
30.22
25.53
28.76
26.35
58
35.56
P/E ratio (avg)x
29.34
27.13
30.73
31.55
34.74
39.52
36.68
34.65
32.54
30.74
24.20
34.65
32.04
12
33.45
EV/EBITx
41.11
46.52
45.69
50.03
54.24
60.46
63.09
64.25
74.31
85.62
19.59
64.25
57.35
86
18.35
FCF yield (avg)%
19.84
18.54
17.46
19.59
17.43
19.56
18.57
20.72
17.95
16.02
28.50
18.57
18.56
6
7.16
FCF margin%
2.74
2.74
0.40
2.82
3.69
1.56
0.40
2.60
3.77
4.62
20.02
2.60
2.74
35
0.405
FCF / Net incomex
1.308
1.195
1.197
1.155
1.169
1.240
1.332
1.453
1.578
1.714
0.581
1.453
1.274
61
3.03
ROIC%
16.88
13.98
15.79
15.53
16.34
16.77
15.36
17.87
15.63
17.06
9.98
16.77
16.06
72
20.51
Return on equity%
21.10
23.08
25.01
27.90
27.79
26.11
26.31
29.25
27.35
28.68
26.37
27.35
26.83
78
7.52
Return on assets%
10.54
10.62
12.42
11.07
13.93
11.48
11.47
11.51
11.31
10.14
28.57
11.47
11.39
15
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.01
0.01
0.01
(3.09%)
(3.71%)
—
3.53
EPS growth%
10.20
12.56
12.84
13.76
13.27
15.33
17.26
18.90
18.14
17.44
7.68
17.44
14.55
75
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
7.78%
3.35%
—
0.01
FCF per share$
0.04
0.05
0.06
0.06
0.06
0.06
0.06
0.07
0.08
0.08
0.02
3.78%
6.73%
—
0.02
Dividend per sh$
0.04
0.05
0.05
0.05
0.06
0.07
0.08
0.08
0.09
0.08
0.01
7.33%
7.83%
—
12.35
Div yield (avg)%
20.41
20.07
22.05
22.27
22.45
21.13
20.77
18.21
20.80
20.28
7.40
20.77
20.79
57
12.45
Payout ratio%
20.23
18.60
21.30
19.76
21.26
22.54
23.19
24.75
26.25
27.93
19.19
24.75
21.92
36
30.34
Shares (diluted)M
49.62
49.73
58.38
55.89
54.21
57.21
66.34
74.46
77.45
81.58
30.85
8.52%
5.89%
50
23.35
Buyback yield%
5.18
2.84
4.34
1.98
0.40
1.42
1.90
0.40
1.63
3.41
8.78
1.63
1.94
25
0.945
D/E ratiox
2.353
2.483
2.741
3.061
3.372
3.209
3.728
4.277
4.758
5.476
1.796
4.277
3.291
6
0.515
Enterprise value$M
4.569
4.393
4.654
5.047
5.575
6.137
6.211
7.069
8.306
8.765
1.130
9.47%
8.32%
26
0.714
LT debt$M
0.436
0.494
0.544
0.544
0.616
0.676
0.731
0.872
1.053
1.102
1.175
12.35%
9.81%
12
Revenue
$2.664M
7.91%
1.00×
Cost of revenue
$1.519M
8.09%
1.02×
Operating expenses
$0.559M
7.31%
0.95×
Goodwill & intangibles
15.61%
Spread over hurdle
(0.42%)