0.232
Revenue$M
2.651
2.760
2.797
2.884
2.995
2.992
3.113
3.130
3.215
3.272
0.243
1.78%
2.48%
50
19.04
Revenue growth%
15.45
15.86
14.01
16.37
19.07
20.52
21.17
18.73
20.47
21.73
9.78
20.52
18.90
73
11.69
Gross margin%
22.40
21.59
22.09
19.84
17.04
18.35
15.87
12.98
13.87
14.67
15.48
14.67
17.70
56
17.39
Operating margin%
21.58
21.53
18.61
17.83
17.60
15.98
18.36
17.01
14.05
15.11
5.12
15.98
17.71
78
20.54
Net margin%
13.55
15.22
15.77
15.75
17.27
17.65
14.88
15.50
14.38
11.78
23.51
14.88
15.36
26
25.01
P/E ratio (avg)x
33.08
32.78
30.53
27.82
31.21
31.37
31.77
30.34
32.08
30.96
18.91
31.37
31.29
81
10.99
EV/EBITx
35.98
35.34
35.71
38.81
39.82
45.39
48.30
50.24
50.01
46.79
34.97
48.30
42.60
40
14.51
FCF yield (avg)%
9.98
10.38
10.77
9.20
6.42
7.23
5.01
7.45
4.60
7.21
5.07
7.21
7.34
55
10.47
FCF margin%
26.39
27.48
26.31
27.45
28.32
28.23
26.17
28.60
27.72
25.51
9.17
27.72
27.46
23
1.025
FCF / Net incomex
1.777
1.679
1.562
1.652
1.802
1.851
1.747
1.643
1.490
1.677
1.116
1.677
1.678
83
21.55
ROIC%
3.84
1.27
1.23
0.40
2.26
0.51
1.00
2.43
4.79
6.75
6.15
2.43
1.77
30
11.47
Return on equity%
10.85
11.67
9.24
8.34
8.96
10.15
9.71
10.69
11.17
12.00
12.85
10.69
10.42
38
29.11
Return on assets%
18.99
16.21
16.19
18.42
17.56
19.63
19.96
18.62
19.55
19.56
23.56
19.56
18.81
7
0.05
EPS$
0.08
0.09
0.09
0.09
0.09
0.10
0.10
0.10
0.11
0.13
0.05
7.68%
5.51%
—
17.49
EPS growth%
24.97
24.77
25.96
26.07
26.05
26.35
26.82
24.63
26.85
24.14
2.20
26.35
26.00
27
0.03
Bookvalue per sh$
0.08
0.08
0.07
0.08
0.08
0.08
0.08
0.08
0.07
0.07
0.03
(1.81%)
(0.62%)
—
0.03
FCF per share$
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.01
5.66%
4.77%
—
0.05
Dividend per sh$
0.07
0.07
0.07
0.07
0.07
0.08
0.09
0.09
0.11
0.12
0.05
12.52%
5.75%
—
26.21
Div yield (avg)%
0.43
0.40
0.40
1.86
3.68
2.02
4.34
3.09
2.83
0.72
12.00
2.83
1.94
94
11.30
Payout ratio%
14.00
12.13
13.31
13.79
12.35
10.75
10.34
10.70
8.38
9.51
12.19
10.34
11.44
65
18.94
Shares (diluted)M
14.32
13.11
11.32
10.81
11.73
12.60
11.37
10.93
10.28
9.515
18.77
(4.10%)
(4.84%)
38
3.26
Buyback yield%
11.24
11.94
14.66
14.47
12.90
12.46
12.98
13.65
11.15
12.84
8.04
12.84
12.87
67
1.765
D/E ratiox
1.330
1.551
1.649
1.861
1.968
2.308
2.779
2.893
3.379
3.422
1.486
2.893
2.138
8
1.192
Enterprise value$M
2.416
2.721
3.157
3.642
4.178
4.904
5.235
5.143
4.891
4.795
1.900
2.79%
8.53%
32
0.792
LT debt$M
1.027
1.000
1.027
1.081
1.044
1.087
0.983
1.030
1.119
1.205
1.655
2.91%
2.54%
78
Revenue
$3.272M
2.48%
1.00×
Cost of revenue
$2.161M
2.27%
0.98×
Operating expenses
$0.762M
3.21%
1.07×
Goodwill & intangibles
19.17%
Spread over hurdle
(1.00%)