1.864
Revenue$M
2.411
2.437
2.525
2.576
2.642
2.709
2.760
2.848
2.949
2.949
1.970
2.23%
2.31%
90
26.79
Revenue growth%
17.26
14.79
16.97
15.42
17.56
18.17
18.43
20.79
23.31
25.51
2.21
20.79
17.86
14
11.73
Gross margin%
21.46
19.84
19.29
17.94
16.64
14.68
17.04
18.46
21.18
19.41
29.84
18.46
18.88
45
7.70
Operating margin%
22.92
20.81
21.64
24.58
25.42
22.61
22.10
19.97
21.24
20.68
2.71
21.24
21.87
33
7.93
Net margin%
15.27
13.88
15.74
13.36
10.84
12.65
14.07
14.59
14.59
17.01
28.06
14.59
14.33
28
12.87
P/E ratio (avg)x
24.51
26.41
24.38
26.36
28.40
30.28
27.19
29.42
27.54
30.34
23.36
29.42
27.36
13
13.21
EV/EBITx
21.91
23.29
22.35
21.84
21.81
20.49
20.01
20.38
22.53
24.56
21.45
20.49
21.87
68
8.50
FCF yield (avg)%
12.96
10.96
10.43
11.45
10.17
10.80
13.42
11.19
13.90
13.30
11.21
13.30
11.32
54
14.44
FCF margin%
21.16
24.06
23.11
21.86
23.08
22.16
22.11
23.88
23.59
25.49
12.31
23.59
23.09
37
0.687
FCF / Net incomex
0.848
0.890
0.952
0.996
1.114
1.151
1.049
1.140
1.065
1.110
0.601
1.110
1.057
22
5.47
ROIC%
14.77
17.49
15.53
16.91
14.23
15.75
18.59
17.27
18.03
20.15
10.01
18.03
17.09
50
14.03
Return on equity%
4.28
2.58
4.01
5.39
6.14
3.29
2.57
2.38
4.41
6.23
14.23
3.29
4.15
15
2.11
Return on assets%
8.51
7.85
7.92
10.86
11.84
11.60
11.89
12.13
9.68
11.84
29.34
11.84
11.23
12
0.20
EPS$
0.20
0.21
0.21
0.21
0.22
0.23
0.28
0.31
0.34
0.39
0.21
11.92%
6.75%
—
18.52
EPS growth%
0.40
0.40
0.40
0.40
0.40
0.74
2.30
4.96
3.95
6.00
27.38
3.95
0.57
82
0.16
Bookvalue per sh$
0.20
0.23
0.27
0.30
0.34
0.34
0.36
0.43
0.45
0.52
0.17
8.81%
10.93%
—
0.18
FCF per share$
0.22
0.21
0.20
0.23
0.22
0.22
0.22
0.22
0.24
0.27
0.04
3.91%
2.66%
—
0.19
Dividend per sh$
0.31
0.33
0.36
0.41
0.48
0.54
0.65
0.67
0.66
0.64
0.09
6.03%
8.85%
—
11.49
Div yield (avg)%
24.28
23.74
21.54
19.91
21.15
21.94
23.23
20.30
22.18
22.12
8.92
22.12
22.03
90
19.60
Payout ratio%
6.96
8.06
5.82
4.06
4.30
5.71
4.44
5.14
6.62
9.08
3.33
5.71
5.77
82
8.836
Shares (diluted)M
11.37
12.15
12.38
12.42
13.88
14.43
16.25
16.72
18.37
19.69
9.142
7.24%
6.07%
80
11.99
Buyback yield%
5.50
3.68
4.17
4.37
3.53
3.62
1.34
3.12
5.78
3.74
29.31
3.62
3.71
6
1.759
D/E ratiox
1.248
1.208
1.322
1.231
1.120
1.098
0.986
1.019
0.971
0.937
1.324
0.986
1.109
94
3.993
Enterprise value$M
4.032
4.595
4.614
4.742
4.435
5.104
5.545
6.238
6.288
6.274
0.912
7.18%
5.07%
26
3.002
LT debt$M
1.945
2.069
2.034
1.900
2.134
2.196
2.078
2.148
2.340
2.592
2.030
3.97%
3.95%
94
Revenue
$2.949M
2.31%
1.00×
Cost of revenue
$1.710M
2.87%
1.06×
Operating expenses
$0.702M
1.68%
0.94×
Goodwill & intangibles
16.41%
Spread over hurdle
(5.52%)