1.434
Revenue$M
2.711
2.758
2.865
2.917
3.015
3.120
3.200
3.241
3.286
3.278
1.558
1.68%
2.12%
63
20.65
Revenue growth%
3.98
1.17
3.73
5.06
5.67
3.48
6.27
6.91
5.39
2.42
27.73
5.39
4.52
23
5.08
Gross margin%
21.67
21.32
22.74
22.95
23.77
24.86
23.28
22.46
25.30
24.81
17.96
24.81
23.12
64
18.15
Operating margin%
4.38
6.72
8.77
7.79
7.22
9.46
12.44
12.06
11.27
9.75
13.09
11.27
9.11
48
18.17
Net margin%
25.78
28.11
30.80
31.40
33.42
35.39
33.40
31.84
31.71
34.25
2.66
33.40
31.78
90
24.73
P/E ratio (avg)x
4.707
4.737
4.931
4.338
3.993
3.935
3.461
3.459
3.647
3.260
21.50
3.461
3.964
24
18.88
EV/EBITx
39.53
43.10
49.20
50.42
55.59
52.29
52.89
58.06
55.83
60.70
10.06
55.83
52.59
21
3.90
FCF yield (avg)%
16.88
16.86
18.41
20.52
21.40
19.29
19.29
18.06
16.14
18.13
10.00
18.13
18.27
79
29.09
FCF margin%
19.14
19.19
18.85
16.91
19.02
16.19
18.45
17.46
19.80
22.68
14.68
18.45
18.94
24
0.630
FCF / Net incomex
0.109
0.107
0.118
0.124
0.130
0.122
0.119
0.125
0.113
0.117
1.428
0.119
0.119
87
6.23
ROIC%
6.36
7.34
6.65
6.35
7.86
8.45
8.88
7.39
7.70
4.92
29.34
7.70
7.37
28
19.98
Return on equity%
10.35
12.69
14.59
14.08
11.76
12.69
11.55
11.04
11.07
13.79
19.14
11.55
12.22
25
7.28
Return on assets%
7.65
7.44
8.32
9.83
11.59
10.35
12.19
12.70
14.99
17.11
19.04
12.70
10.97
58
0.04
EPS$
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.04
7.46%
7.80%
—
21.11
EPS growth%
18.90
20.53
17.69
17.71
19.48
19.74
18.34
17.96
19.69
22.29
16.17
19.69
19.19
32
0.12
Bookvalue per sh$
0.16
0.15
0.14
0.16
0.19
0.20
0.19
0.20
0.21
0.22
0.06
3.55%
3.74%
—
0.11
FCF per share$
0.10
0.10
0.10
0.10
0.12
0.11
0.11
0.11
0.13
0.13
0.13
2.69%
3.62%
—
0.14
Dividend per sh$
0.16
0.16
0.14
0.13
0.13
0.14
0.15
0.13
0.13
0.13
0.09
(0.34%)
(1.47%)
—
12.98
Div yield (avg)%
24.07
26.88
27.51
24.52
23.72
21.33
23.20
24.61
23.67
26.03
28.56
23.67
24.30
74
23.37
Payout ratio%
30.95
30.27
31.95
34.65
33.01
32.92
35.78
35.70
33.84
33.82
8.89
33.84
33.42
58
22.01
Shares (diluted)M
18.66
16.19
13.75
13.36
13.93
12.83
12.55
11.39
11.02
10.69
23.10
(5.16%)
(5.04%)
11
20.13
Buyback yield%
29.26
26.99
27.82
30.25
30.52
28.60
25.65
24.75
24.71
23.84
21.28
24.75
27.41
80
0.592
D/E ratiox
1.889
1.982
2.188
2.409
2.336
2.357
2.349
2.155
2.411
2.607
1.164
2.357
2.342
64
0.858
Enterprise value$M
2.858
2.674
2.744
2.951
3.182
3.154
2.957
3.382
3.223
3.394
1.716
1.30%
2.05%
15
2.027
LT debt$M
0.497
0.565
0.568
0.541
0.557
0.537
0.608
0.654
0.636
0.676
2.261
3.95%
3.32%
80
Revenue
$3.278M
2.12%
1.00×
Cost of revenue
$1.974M
2.11%
1.00×
Operating expenses
$0.751M
2.08%
1.00×
Spread over hurdle
10.82%