14.18
Revenue$M
39.25
41.77
44.92
47.24
50.94
53.81
58.04
60.40
64.74
70.42
15.87
6.69%
6.55%
16
10.12
Revenue growth%
24.75
26.04
28.11
27.77
27.93
29.73
26.75
27.21
27.14
29.89
20.20
27.21
27.49
52
3.09
Gross margin%
11.20
13.65
12.64
10.14
10.20
10.95
11.87
11.13
8.52
8.31
8.84
10.95
11.04
56
4.27
Operating margin%
13.70
15.77
16.15
17.19
14.39
14.90
15.86
18.20
17.46
17.14
20.65
17.14
16.01
61
7.36
Net margin%
13.47
13.43
15.68
13.39
12.94
10.64
7.89
8.78
5.87
4.61
29.47
7.89
11.79
60
15.85
P/E ratio (avg)x
17.77
19.37
16.79
18.28
17.73
16.61
14.74
14.07
12.92
12.07
29.13
14.07
16.70
31
18.49
EV/EBITx
18.44
19.47
20.38
19.78
16.88
16.75
18.05
19.44
16.96
16.81
27.58
16.96
18.24
85
16.62
FCF yield (avg)%
21.66
23.30
25.51
25.18
25.03
26.19
27.42
29.51
28.78
29.27
27.24
28.78
25.85
91
10.88
FCF margin%
5.36
5.45
5.46
4.93
5.72
5.04
2.52
2.24
0.71
2.96
9.86
2.52
4.98
57
1.494
FCF / Net incomex
0.629
0.607
0.673
0.782
0.912
1.039
1.048
1.183
1.243
1.396
0.147
1.183
0.976
41
11.99
ROIC%
6.46
5.38
3.13
4.50
5.76
5.08
6.83
9.29
7.45
8.28
4.26
7.45
6.11
33
17.07
Return on equity%
19.12
17.45
15.94
13.17
14.21
12.87
12.02
13.56
14.98
13.10
29.07
13.10
13.89
32
16.27
Return on assets%
19.22
20.49
19.67
16.74
17.97
18.92
16.82
19.09
20.84
19.84
29.24
19.09
19.16
91
0.13
EPS$
0.14
0.16
0.18
0.18
0.18
0.18
0.20
0.21
0.22
0.22
0.14
4.41%
4.81%
—
11.53
EPS growth%
33.54
35.13
36.25
35.91
37.83
36.53
37.99
36.71
34.70
33.53
24.71
36.53
36.08
87
0.06
Bookvalue per sh$
0.20
0.21
0.25
0.26
0.30
0.31
0.34
0.37
0.42
0.43
0.10
7.69%
8.14%
—
0.11
FCF per share$
0.14
0.16
0.15
0.17
0.19
0.22
0.25
0.29
0.34
0.40
0.09
16.02%
12.07%
—
0.17
Dividend per sh$
0.23
0.26
0.29
0.30
0.31
0.32
0.38
0.44
0.53
0.53
0.07
11.08%
10.47%
—
2.89
Div yield (avg)%
32.28
31.90
31.57
31.23
29.95
32.57
31.60
31.52
30.95
32.50
26.26
31.60
31.59
57
24.90
Payout ratio%
26.10
28.88
30.08
31.02
32.69
32.97
35.35
36.21
35.52
34.97
26.98
35.35
32.83
94
259.1
Shares (diluted)M
418.8
490.9
532.1
641.6
636.9
694.2
702.4
788.4
839.6
872.7
264.4
6.50%
8.76%
50
7.39
Buyback yield%
14.14
11.44
12.46
14.42
14.95
17.87
20.65
22.79
20.99
19.85
20.51
20.65
16.41
89
0.242
D/E ratiox
1.222
1.298
1.207
1.244
1.248
1.160
1.283
1.336
1.244
1.182
1.073
1.244
1.244
85
25.21
Enterprise value$M
13.28
12.13
12.39
13.81
14.82
16.63
16.79
16.24
14.47
15.97
45.98
1.50%
2.37%
56
36.60
LT debt$M
28.19
31.18
35.71
34.45
36.30
39.13
41.77
42.22
44.45
51.06
18.78
7.06%
6.64%
84
Revenue
$70.42M
6.55%
1.00×
Cost of revenue
$35.96M
6.86%
1.03×
Operating expenses
$15.86M
6.40%
0.99×