1.706
Revenue$M
1.539
1.668
1.811
1.957
2.057
2.170
2.365
2.582
2.808
1.869
1.988
7.49%
7.54%
7
5.85
Revenue growth%
15.33
16.40
17.88
15.08
15.52
14.53
15.42
15.83
16.15
24.30
23.32
15.52
15.68
86
10.87
Gross margin%
13.81
13.94
11.57
8.61
8.73
9.69
10.30
12.69
9.78
5.25
6.26
9.78
10.93
66
22.19
Operating margin%
24.22
23.23
23.15
21.71
23.15
24.55
26.60
28.53
28.10
13.61
5.10
26.60
23.81
35
15.91
Net margin%
10.02
11.69
13.03
12.86
14.42
14.97
13.01
15.91
15.22
26.66
27.95
14.97
13.02
67
36.55
P/E ratio (avg)x
7.927
7.632
7.526
6.872
6.824
6.178
5.424
4.896
4.262
28.57
14.42
5.424
6.848
9
27.73
EV/EBITx
23.21
22.69
25.01
25.53
26.98
27.17
25.18
27.95
25.48
16.31
10.31
26.98
25.33
88
23.70
FCF yield (avg)%
25.45
24.71
23.19
20.87
22.01
21.33
23.18
26.10
25.13
6.77
29.06
23.18
23.95
66
27.26
FCF margin%
22.05
25.05
27.63
30.31
32.25
31.90
30.41
30.40
31.50
14.21
2.65
31.50
30.35
87
0.799
FCF / Net incomex
1.306
1.287
1.221
1.213
1.276
1.375
1.287
1.395
1.352
0.740
0.701
1.352
1.296
38
6.81
ROIC%
16.70
16.96
17.95
19.30
20.32
21.17
21.35
21.64
19.23
9.35
3.08
21.17
19.26
17
5.19
Return on equity%
18.96
18.13
16.13
16.32
14.78
14.10
15.53
14.12
15.57
28.17
16.10
14.78
15.85
82
8.66
Return on assets%
2.92
3.66
5.09
4.29
6.40
3.91
4.88
6.64
3.99
7.15
19.37
4.88
4.19
7
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.02
0.02
5.58%
7.06%
—
5.10
EPS growth%
16.25
17.29
14.67
12.34
12.61
12.43
13.42
13.06
11.12
3.79
15.88
12.61
13.24
41
0.01
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
0.01
4.07%
3.40%
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
3.75%
0.13%
—
0.01
Dividend per sh$
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.01
0.01
8.91%
6.19%
—
28.91
Div yield (avg)%
23.07
22.94
24.14
27.12
26.99
26.01
28.01
29.25
26.93
29.69
21.96
26.99
26.47
44
8.51
Payout ratio%
2.83
2.33
1.85
3.18
4.05
1.44
3.47
4.28
5.44
18.41
27.12
4.05
3.32
10
95.55
Shares (diluted)M
125.8
122.8
135.3
147.6
158.7
183.0
204.8
211.7
238.9
97.78
94.04
10.11%
6.90%
80
28.48
Buyback yield%
2.33
0.40
0.40
0.40
0.40
0.40
0.40
0.65
0.52
20.00
9.43
0.40
0.40
21
1.518
D/E ratiox
0.581
0.582
0.642
0.710
0.700
0.788
0.775
0.768
0.886
1.599
0.330
0.775
0.705
49
1.980
Enterprise value$M
3.528
3.856
4.373
4.717
4.922
4.859
5.438
5.116
5.610
0.926
2.226
3.53%
5.64%
14
1.113
LT debt$M
1.832
1.585
1.459
1.557
1.508
1.589
1.562
1.536
1.544
1.190
2.142
(0.17%)
(2.09%)
21
Revenue
$2.808M
7.54%
1.00×
Cost of revenue
$1.886M
7.17%
0.97×
Operating expenses
$0.355M
8.67%
1.11×
Spread over hurdle
23.12%