1.736
Revenue$M
5.228
5.161
5.307
5.244
5.165
5.285
5.424
5.551
5.570
5.600
1.938
1.63%
0.76%
59
5.34
Revenue growth%
13.22
10.96
12.64
10.03
11.91
14.40
13.78
12.35
13.13
14.03
9.22
13.78
12.88
12
26.72
Gross margin%
14.79
14.01
12.17
13.91
16.55
15.29
17.87
17.72
15.75
18.49
29.15
17.72
15.52
81
13.99
Operating margin%
9.40
9.33
7.39
9.03
9.13
10.38
11.47
12.48
11.51
11.06
10.32
11.47
9.89
29
28.74
Net margin%
22.93
25.39
23.55
25.88
23.91
22.11
23.71
25.36
23.05
25.95
17.88
23.71
23.81
31
17.90
P/E ratio (avg)x
10.00
9.522
11.13
11.18
10.64
10.30
10.74
10.71
12.13
13.69
16.66
10.74
10.73
18
19.29
EV/EBITx
30.09
27.50
25.99
28.26
28.11
29.61
31.27
35.23
40.10
36.76
28.84
35.23
29.85
11
25.45
FCF yield (avg)%
24.02
26.25
28.75
28.67
28.90
30.98
29.83
27.93
30.81
27.94
5.94
29.83
28.71
58
21.03
FCF margin%
7.12
7.45
7.69
8.78
11.00
8.46
8.56
7.96
8.58
9.33
22.82
8.56
8.51
70
1.599
FCF / Net incomex
1.627
1.708
1.891
2.053
2.248
2.259
2.175
2.293
2.365
2.215
1.298
2.259
2.195
44
15.95
ROIC%
14.06
11.18
12.39
12.98
11.37
11.48
13.36
15.77
17.68
17.60
26.08
15.77
13.17
88
12.77
Return on equity%
23.02
20.65
19.28
20.92
20.82
20.01
19.59
19.94
20.07
22.63
3.24
20.01
20.36
6
29.96
Return on assets%
8.69
10.60
10.15
8.06
9.89
9.62
7.98
8.52
6.08
8.58
4.93
8.52
8.63
34
0.17
EPS$
0.16
0.18
0.19
0.19
0.19
0.19
0.18
0.18
0.17
0.19
0.18
(0.50%)
0.99%
—
17.19
EPS growth%
23.60
22.20
21.88
23.99
23.73
24.25
21.71
24.08
24.60
26.79
10.53
24.25
23.86
54
0.12
Bookvalue per sh$
0.05
0.05
0.05
0.06
0.05
0.05
0.05
0.04
0.05
0.05
0.07
0.48%
0.50%
—
0.05
FCF per share$
0.16
0.16
0.18
0.17
0.19
0.19
0.23
0.23
0.25
0.29
0.04
8.53%
5.68%
—
0.10
Dividend per sh$
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.14
(3.43%)
(4.01%)
—
24.26
Div yield (avg)%
21.67
20.71
23.21
20.97
20.59
18.03
16.25
17.63
16.28
13.78
3.25
16.28
19.31
11
18.46
Payout ratio%
2.43
0.40
0.40
0.73
0.40
2.23
2.41
4.63
5.53
7.27
6.48
4.63
2.32
43
18.28
Shares (diluted)M
15.26
15.35
13.79
11.92
12.17
10.99
10.44
9.321
9.955
10.64
18.58
(2.66%)
(4.20%)
9
11.29
Buyback yield%
25.23
25.29
28.11
25.37
26.36
28.66
27.77
30.68
31.21
30.71
28.78
30.68
27.94
20
0.735
D/E ratiox
1.029
0.981
0.948
1.017
0.895
0.804
0.824
0.804
0.872
0.971
0.422
0.824
0.922
50
1.581
Enterprise value$M
8.579
8.726
9.300
9.452
9.885
10.62
11.39
13.06
13.05
14.70
3.891
8.27%
6.91%
33
7.009
LT debt$M
8.235
9.618
11.23
11.41
10.94
10.74
10.12
11.68
11.86
11.17
2.862
0.42%
4.30%
83
Revenue
$5.600M
0.76%
1.00×
Cost of revenue
$2.878M
0.58%
0.98×
Operating expenses
$1.242M
0.71%
1.00×
Goodwill & intangibles
14.23%
Spread over hurdle
(4.52%)