0.780
Revenue$M
0.838
0.863
0.883
0.890
0.912
0.934
0.981
1.015
1.059
1.093
0.810
3.69%
2.92%
51
14.97
Revenue growth%
25.41
28.17
27.83
26.94
29.15
29.42
28.81
30.39
28.72
31.33
12.52
29.42
28.76
73
11.80
Gross margin%
18.95
18.66
16.61
18.46
18.79
18.11
16.05
13.58
15.66
14.75
9.53
15.66
17.36
67
24.70
Operating margin%
19.91
18.94
20.70
21.81
24.50
25.15
22.79
25.76
25.12
22.14
21.07
25.12
22.47
55
12.93
Net margin%
4.93
3.94
4.86
6.07
6.38
5.85
8.31
9.22
10.07
10.41
20.45
9.22
6.23
54
31.24
P/E ratio (avg)x
23.58
24.05
22.59
20.94
19.80
17.93
17.15
15.83
15.90
15.70
29.12
15.90
18.86
35
29.05
EV/EBITx
40.09
43.70
49.60
47.99
52.65
59.01
68.15
65.75
67.56
68.32
27.26
67.56
55.83
57
28.47
FCF yield (avg)%
9.04
6.86
4.30
6.26
6.91
9.24
9.22
11.62
11.98
9.16
20.19
9.24
9.10
13
13.28
FCF margin%
25.00
24.89
27.30
28.24
28.12
25.82
24.27
21.55
21.41
22.53
12.09
22.53
24.94
45
1.002
FCF / Net incomex
0.792
0.773
0.866
0.909
0.830
0.881
0.817
0.760
0.843
0.859
0.568
0.843
0.837
50
29.00
ROIC%
3.26
4.86
1.92
1.05
3.62
1.79
3.20
2.21
3.41
3.59
9.93
3.20
3.23
10
3.48
Return on equity%
18.53
21.43
18.81
21.35
23.54
22.33
19.57
16.85
15.21
16.79
9.33
16.85
19.19
65
4.05
Return on assets%
21.99
20.86
22.08
19.79
17.41
15.37
16.13
16.89
15.01
17.03
19.54
16.13
17.22
60
0.11
EPS$
0.11
0.11
0.11
0.13
0.14
0.13
0.14
0.15
0.15
0.17
0.11
5.19%
4.88%
—
24.71
EPS growth%
32.97
31.48
32.08
31.42
31.05
30.59
31.70
32.78
34.15
31.89
23.52
31.89
31.79
29
0.08
Bookvalue per sh$
0.10
0.09
0.10
0.10
0.09
0.09
0.09
0.11
0.10
0.10
0.04
2.46%
1.36%
—
0.10
FCF per share$
0.16
0.17
0.19
0.21
0.24
0.26
0.26
0.30
0.29
0.28
0.13
3.18%
6.04%
—
0.08
Dividend per sh$
0.12
0.11
0.10
0.10
0.11
0.12
0.11
0.11
0.12
0.12
0.11
3.06%
1.01%
—
7.86
Div yield (avg)%
17.20
16.95
17.49
16.00
16.85
16.41
18.58
17.49
18.52
19.36
18.80
18.52
17.34
70
3.57
Payout ratio%
20.38
20.96
23.05
21.09
21.97
23.61
20.79
21.62
19.16
21.26
4.51
21.26
21.17
94
1.971
Shares (diluted)M
1.532
1.350
1.279
1.266
1.206
1.234
1.315
1.361
1.285
1.162
1.960
(0.73%)
(4.04%)
32
6.16
Buyback yield%
17.97
16.30
15.84
16.21
18.15
17.52
15.55
13.32
12.86
12.14
17.37
13.32
16.02
80
0.604
D/E ratiox
1.507
1.577
1.651
1.656
1.625
1.669
1.827
2.039
2.071
1.911
1.180
1.911
1.663
38
0.323
Enterprise value$M
0.792
0.883
0.886
0.859
0.898
0.857
0.941
1.064
1.063
1.081
0.913
3.79%
3.55%
60
0.942
LT debt$M
1.598
1.758
1.792
2.052
2.129
2.414
2.683
2.836
2.766
2.667
0.164
4.61%
6.85%
67
Revenue
$1.093M
2.92%
1.00×
Cost of revenue
$0.765M
2.92%
1.00×
Operating expenses
$0.194M
2.65%
0.97×
Goodwill & intangibles
18.20%
Spread over hurdle
(2.96%)