2.919
Revenue$M
2.283
2.490
2.753
3.010
3.341
3.561
3.947
4.293
4.654
4.993
3.245
8.37%
9.21%
40
16.09
Revenue growth%
27.20
27.72
29.65
28.36
28.51
27.87
29.59
26.71
26.78
28.37
26.14
27.87
28.12
69
13.70
Gross margin%
15.23
14.22
12.90
14.86
16.77
16.45
14.29
11.86
13.29
12.52
23.74
13.29
14.25
80
4.50
Operating margin%
0.51
0.92
0.40
1.90
3.83
4.97
3.01
2.71
5.01
6.50
12.67
4.97
2.86
62
22.04
Net margin%
13.31
13.36
13.67
13.83
16.20
18.04
18.50
15.58
13.74
10.90
21.48
15.58
13.79
18
18.45
P/E ratio (avg)x
7.199
7.283
6.679
7.295
7.693
6.994
7.112
7.925
7.866
7.141
10.22
7.141
7.241
47
18.88
EV/EBITx
23.16
25.18
25.63
26.70
25.36
23.81
23.22
24.18
24.86
22.47
25.15
23.81
24.52
62
6.04
FCF yield (avg)%
21.93
23.23
24.76
24.69
24.39
22.63
25.07
24.22
23.92
23.80
28.45
23.92
24.07
46
13.30
FCF margin%
31.36
29.37
26.61
26.21
24.31
22.28
22.30
24.16
22.54
20.90
4.92
22.30
24.23
84
1.663
FCF / Net incomex
0.120
0.109
0.122
0.122
0.117
0.123
0.122
0.130
0.141
0.136
0.345
0.130
0.122
93
19.35
ROIC%
4.68
2.29
0.66
1.39
3.81
2.14
2.84
1.17
3.54
2.27
12.92
2.27
2.28
33
26.82
Return on equity%
13.77
15.38
14.02
15.22
12.87
14.01
13.12
13.71
16.16
15.60
4.75
14.01
14.02
24
14.79
Return on assets%
24.18
24.20
26.41
28.88
27.62
27.60
29.89
32.12
33.37
31.30
23.08
31.30
28.25
41
0.29
EPS$
0.35
0.35
0.35
0.38
0.40
0.46
0.51
0.52
0.57
0.55
0.30
6.59%
3.74%
—
3.77
EPS growth%
13.79
13.18
14.70
11.84
12.89
11.63
13.75
12.29
13.60
15.82
14.38
13.60
13.39
43
0.14
Bookvalue per sh$
0.24
0.24
0.23
0.26
0.25
0.26
0.27
0.26
0.25
0.27
0.28
1.55%
1.85%
—
0.09
FCF per share$
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.07
(1.58%)
0.22%
—
0.19
Dividend per sh$
0.22
0.21
0.22
0.24
0.26
0.25
0.29
0.27
0.26
0.30
0.21
2.82%
4.31%
—
5.83
Div yield (avg)%
13.96
11.88
11.60
12.68
13.56
15.44
12.78
12.25
11.03
10.23
11.09
12.25
12.46
61
9.32
Payout ratio%
11.48
11.00
11.35
11.80
9.53
9.20
8.25
10.01
12.72
12.88
20.58
10.01
11.18
83
6.014
Shares (diluted)M
8.760
9.204
10.66
11.64
12.34
11.64
12.92
13.21
12.71
12.59
6.131
0.40%
5.22%
8
18.67
Buyback yield%
8.02
7.42
6.04
4.69
1.75
0.40
0.40
2.57
5.26
4.62
27.00
2.57
4.65
13
0.258
D/E ratiox
0.256
0.275
0.246
0.260
0.290
0.258
0.274
0.261
0.267
0.267
1.174
0.267
0.264
93
3.003
Enterprise value$M
6.939
6.956
7.178
7.214
7.544
8.020
9.708
9.617
11.15
13.31
0.656
12.03%
7.20%
34
2.986
LT debt$M
5.769
6.471
6.082
6.584
7.201
7.021
7.011
7.972
8.854
9.359
2.956
5.38%
5.82%
78
Revenue
$4.993M
9.21%
1.00×
Cost of revenue
$3.492M
9.20%
1.00×
Operating expenses
$0.919M
8.41%
0.93×
Goodwill & intangibles
13.86%
Spread over hurdle
(7.69%)