2.671
Revenue$M
14.11
15.18
16.15
17.82
19.75
21.39
23.18
24.69
26.39
29.11
2.838
8.06%
8.35%
73
28.82
Revenue growth%
10.21
9.01
6.61
7.05
9.99
10.66
10.55
7.86
4.92
3.43
4.63
7.86
8.43
30
14.26
Gross margin%
11.09
9.81
9.12
10.91
10.67
9.22
7.94
10.15
12.15
10.99
13.81
10.15
10.41
53
18.57
Operating margin%
17.42
18.58
17.45
18.71
20.82
22.80
20.71
19.77
18.92
19.12
6.05
19.77
19.02
76
4.55
Net margin%
2.69
5.33
3.10
5.68
4.79
4.45
1.89
0.40
1.36
0.40
12.57
1.36
2.89
37
19.18
P/E ratio (avg)x
12.58
11.65
12.61
12.55
13.07
13.44
13.31
11.65
11.50
10.34
15.74
11.65
12.57
77
7.200
EV/EBITx
30.24
33.37
36.21
37.59
35.77
36.49
35.86
38.08
36.60
32.70
22.25
36.49
36.03
30
20.00
FCF yield (avg)%
3.25
0.92
2.84
4.05
6.93
5.41
7.23
6.42
6.70
6.79
26.52
6.70
5.92
66
26.49
FCF margin%
26.70
26.31
28.62
29.36
32.04
29.72
32.18
31.66
33.94
32.78
2.15
32.18
30.69
93
1.319
FCF / Net incomex
1.128
1.030
1.032
1.093
0.990
0.914
0.830
0.924
0.994
1.012
1.328
0.924
1.003
55
12.23
ROIC%
3.86
5.83
8.46
6.52
5.07
5.64
2.64
3.17
3.74
2.81
12.29
3.17
4.46
71
15.73
Return on equity%
16.66
18.02
19.23
21.71
19.38
19.65
22.43
22.83
21.18
19.43
25.12
21.18
19.54
80
23.10
Return on assets%
13.50
15.18
12.21
14.72
16.45
16.34
13.78
15.31
13.16
10.87
7.99
13.78
14.25
15
—
EPS$
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
5.46%
5.26%
—
25.90
EPS growth%
5.25
6.94
5.12
6.80
7.66
6.66
5.76
5.72
4.58
4.97
5.81
5.72
5.74
51
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.01
7.06%
8.36%
—
0.01
FCF per share$
0.01
0.02
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
7.89%
2.91%
—
0.01
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
(1.01%)
0.81%
—
15.26
Div yield (avg)%
16.52
13.77
12.37
13.96
14.71
13.44
15.96
14.46
14.21
12.41
8.76
14.21
14.09
83
13.46
Payout ratio%
24.58
25.37
27.66
24.81
26.02
23.44
25.39
27.64
28.81
29.12
6.35
27.64
25.71
82
823.8
Shares (diluted)M
794.7
797.6
813.8
706.2
650.5
661.6
612.6
660.0
620.3
628.2
801.9
(0.69%)
(1.53%)
70
13.82
Buyback yield%
28.23
28.66
26.26
25.18
25.24
27.23
30.14
29.24
28.51
27.94
10.89
28.51
28.08
26
1.625
D/E ratiox
2.426
2.563
2.764
3.338
3.828
4.036
4.564
5.150
6.138
6.018
1.447
5.150
3.932
71
13.17
Enterprise value$M
5.544
6.227
6.304
6.390
7.001
7.335
8.050
8.309
9.321
10.08
2.993
7.56%
7.25%
75
13.72
LT debt$M
13.55
14.66
15.88
17.31
15.57
15.83
16.84
18.00
18.91
18.15
19.44
3.12%
3.61%
93
Revenue
$29.11M
8.35%
1.00×
Cost of revenue
$14.18M
7.80%
0.95×
Operating expenses
$6.257M
9.38%
1.10×
Cash and investments
17.20%
Goodwill & intangibles
15.09%
Spread over hurdle
13.24%