9.644
Revenue$M
10.01
10.45
10.76
11.09
11.88
12.62
13.36
13.99
14.33
15.32
10.20
5.22%
4.68%
44
12.30
Revenue growth%
25.55
26.48
24.54
26.77
27.19
25.03
23.48
22.29
22.77
22.41
2.41
22.77
24.79
48
16.39
Gross margin%
6.07
6.39
3.79
2.87
3.22
5.80
3.70
5.18
5.11
5.53
21.78
5.18
5.15
64
14.33
Operating margin%
1.81
4.46
5.06
4.61
6.43
3.86
5.10
5.29
3.13
3.80
13.39
3.86
4.53
11
28.41
Net margin%
14.90
16.25
13.78
11.56
14.38
15.96
15.29
16.36
19.04
17.02
4.97
16.36
15.63
73
27.79
P/E ratio (avg)x
34.39
35.96
32.97
33.03
36.93
40.03
44.98
42.69
38.26
34.70
13.97
40.03
36.45
39
11.71
EV/EBITx
10.10
9.730
10.52
11.52
13.07
12.53
12.07
12.47
13.88
15.76
9.683
12.53
12.27
6
3.42
FCF yield (avg)%
11.42
8.62
11.48
10.43
11.26
11.23
10.55
11.19
11.22
11.90
27.83
11.22
11.23
23
20.00
FCF margin%
29.50
31.23
30.03
28.74
26.53
27.81
26.05
24.59
26.94
27.04
15.69
26.94
27.43
85
0.513
FCF / Net incomex
0.553
0.531
0.523
0.470
0.457
0.433
0.411
0.361
0.372
0.333
1.654
0.372
0.445
64
8.31
ROIC%
9.00
10.86
9.83
8.51
10.54
10.87
11.79
12.29
11.06
12.15
27.02
11.79
10.87
84
4.93
Return on equity%
28.36
26.93
29.75
28.21
27.30
27.59
25.49
26.14
26.69
25.53
5.36
26.14
27.11
9
8.36
Return on assets%
2.75
4.23
5.37
5.21
4.83
6.70
9.70
10.67
13.09
14.51
3.71
10.67
6.04
31
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.97%)
(2.82%)
—
20.93
EPS growth%
20.11
19.11
18.81
21.07
22.98
24.71
23.17
20.23
20.96
22.04
15.18
22.04
21.02
62
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.62%)
(0.55%)
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.31%
0.50%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.35%
(0.53%)
—
22.02
Div yield (avg)%
13.06
14.64
13.41
15.48
14.26
11.42
11.63
10.63
7.87
5.93
11.15
10.63
12.34
11
4.35
Payout ratio%
15.16
17.62
16.46
15.72
13.64
10.83
13.82
11.40
9.95
9.73
21.47
10.83
13.73
19
0.852
Shares (diluted)B
1.221
1.255
1.427
1.444
1.464
1.699
1.835
2.135
2.178
2.563
0.873
11.85%
9.09%
55
6.35
Buyback yield%
16.12
14.40
13.22
11.74
9.79
11.93
11.65
9.46
10.75
13.49
23.20
11.65
11.84
82
0.441
D/E ratiox
0.646
0.703
0.698
0.702
0.766
0.801
0.880
0.882
0.928
1.005
0.326
0.882
0.784
88
2.812
Enterprise value$M
18.05
20.11
23.90
23.73
24.95
28.54
33.21
38.03
36.81
38.62
10.10
9.13%
8.88%
30
2.684
LT debt$M
16.67
18.15
19.60
19.05
20.78
21.98
21.02
22.58
23.89
24.07
14.82
2.99%
3.12%
14
Revenue
$15.32M
4.68%
1.00×
Cost of revenue
$10.46M
4.64%
1.00×
Operating expenses
$2.031M
4.42%
0.98×
Goodwill & intangibles
15.99%
Spread over hurdle
20.39%