6.573
Revenue$M
7.071
7.203
7.459
7.452
7.584
7.627
7.644
7.855
8.048
8.130
7.229
1.40%
1.43%
89
19.17
Revenue growth%
19.28
18.67
19.32
21.08
21.43
18.98
19.66
19.16
21.31
20.61
28.61
19.66
19.49
48
29.30
Gross margin%
15.34
12.38
10.27
10.24
8.84
10.89
11.39
8.85
9.21
9.95
20.44
9.95
10.25
60
10.83
Operating margin%
8.89
11.09
10.98
13.11
13.56
11.50
9.14
9.87
9.01
9.07
10.89
9.14
10.43
61
26.73
Net margin%
25.24
23.97
22.20
23.16
21.98
23.61
21.27
22.60
23.06
22.67
13.28
22.67
22.87
50
14.00
P/E ratio (avg)x
15.91
16.31
15.67
15.07
13.46
12.20
12.76
12.75
12.78
11.30
18.59
12.75
13.12
74
34.96
EV/EBITx
21.71
22.29
25.16
27.62
30.98
29.85
33.22
33.23
37.01
39.87
11.42
33.23
30.42
14
7.81
FCF yield (avg)%
30.13
30.81
31.12
32.92
31.85
29.22
31.67
34.09
31.26
33.56
22.15
31.67
31.47
12
17.32
FCF margin%
7.77
8.37
8.17
6.85
6.68
4.19
4.01
5.49
6.14
4.31
20.58
4.31
6.41
12
1.423
FCF / Net incomex
0.321
0.328
0.350
0.338
0.300
0.285
0.257
0.283
0.295
0.310
1.702
0.285
0.305
59
15.82
ROIC%
24.77
26.57
25.83
26.28
25.52
23.94
25.60
27.44
25.92
26.53
5.10
25.92
25.87
54
28.61
Return on equity%
27.40
30.11
28.12
27.38
27.28
24.91
23.06
23.33
23.64
26.17
9.95
23.64
26.73
94
29.58
Return on assets%
21.72
22.51
25.28
25.69
24.20
24.25
25.67
26.64
27.71
25.34
13.82
25.67
25.31
10
0.07
EPS$
0.10
0.10
0.12
0.12
0.14
0.17
0.17
0.17
0.17
0.19
0.07
6.55%
8.08%
—
21.22
EPS growth%
7.20
4.56
2.18
4.00
3.64
5.73
5.85
4.55
5.20
3.59
11.99
5.20
4.55
86
0.06
Bookvalue per sh$
0.09
0.10
0.10
0.10
0.09
0.09
0.09
0.10
0.10
0.11
0.05
3.46%
2.92%
—
0.07
FCF per share$
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.02
3.14%
5.62%
—
0.07
Dividend per sh$
0.07
0.06
0.06
0.06
0.07
0.07
0.06
0.06
0.06
0.05
0.08
(4.70%)
(3.42%)
—
13.39
Div yield (avg)%
30.38
30.07
31.21
28.77
26.75
26.97
29.91
27.02
24.39
26.33
18.05
26.97
27.90
18
26.86
Payout ratio%
12.11
13.46
10.80
10.77
10.24
10.40
12.85
9.93
9.38
7.97
4.22
9.93
10.59
53
77.46
Shares (diluted)M
86.03
78.06
75.82
76.08
85.28
84.94
94.34
85.07
76.68
84.40
77.51
(0.21%)
(1.12%)
22
12.63
Buyback yield%
6.96
8.55
7.40
10.02
10.86
13.35
10.81
11.73
8.89
10.61
7.67
10.81
10.32
50
0.693
D/E ratiox
0.673
0.665
0.592
0.552
0.611
0.665
0.640
0.656
0.603
0.634
0.855
0.640
0.637
91
8.917
Enterprise value$M
6.247
6.078
6.849
6.328
6.955
7.339
7.463
7.605
8.219
7.711
6.712
2.09%
1.72%
52
7.061
LT debt$M
12.03
13.25
13.40
12.70
14.07
14.71
17.10
17.99
17.27
17.96
5.423
5.01%
5.38%
41
Revenue
$8.130M
1.43%
1.00×
Cost of revenue
$4.884M
1.64%
1.02×
Operating expenses
$1.805M
0.88%
0.95×
Spread over hurdle
(1.70%)