1.739
Revenue$M
1.767
1.802
1.795
1.800
1.868
1.923
1.964
2.035
2.023
2.026
1.885
1.64%
1.73%
71
16.83
Revenue growth%
29.85
31.19
29.43
29.29
27.61
25.98
26.09
28.76
29.80
28.29
18.26
28.29
29.02
92
20.87
Gross margin%
22.46
23.77
24.61
27.24
24.48
23.83
23.99
25.50
23.19
22.41
13.78
23.83
23.91
55
27.01
Operating margin%
19.70
22.31
21.79
19.62
18.40
18.05
19.87
21.04
22.67
25.35
28.80
21.04
20.46
36
5.61
Net margin%
26.02
24.36
24.11
25.36
27.72
30.30
29.90
32.56
30.99
31.65
4.75
30.99
28.81
51
18.01
P/E ratio (avg)x
6.867
7.733
8.685
10.02
11.32
12.75
12.74
13.85
14.70
15.25
23.07
13.85
12.03
74
24.49
EV/EBITx
27.60
26.32
23.78
26.25
29.59
33.29
30.11
31.92
32.29
30.08
33.47
31.92
29.84
65
28.67
FCF yield (avg)%
22.96
24.36
25.99
28.85
29.15
30.66
29.27
28.54
31.27
32.21
25.74
30.66
29.00
64
24.57
FCF margin%
21.95
19.82
21.47
19.91
17.62
16.05
16.30
17.46
16.88
15.98
23.86
16.30
17.54
37
1.654
FCF / Net incomex
0.294
0.292
0.325
0.320
0.358
0.402
0.482
0.490
0.496
0.564
1.205
0.490
0.380
68
25.40
ROIC%
17.02
14.26
15.65
17.81
18.39
17.50
16.13
17.31
16.90
18.58
8.62
17.31
17.16
13
5.35
Return on equity%
20.20
23.15
23.32
20.66
23.54
26.36
23.56
24.75
25.61
27.69
24.22
25.61
23.55
30
16.80
Return on assets%
26.13
23.57
20.58
17.62
19.44
18.96
21.21
22.29
24.88
24.71
3.42
22.29
21.75
31
0.07
EPS$
0.10
0.10
0.11
0.12
0.12
0.13
0.12
0.12
0.13
0.13
0.07
0.83%
3.47%
—
23.79
EPS growth%
8.88
7.25
10.16
7.89
9.17
7.80
7.49
9.19
8.02
10.66
14.29
8.02
8.45
81
0.03
Bookvalue per sh$
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.09
0.08
0.08
(0.55%)
1.69%
—
0.06
FCF per share$
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.08
0.10
0.11
0.02
13.96%
8.63%
—
0.04
Dividend per sh$
0.10
0.10
0.11
0.14
0.14
0.14
0.17
0.17
0.19
0.20
0.11
8.09%
8.72%
—
25.06
Div yield (avg)%
17.84
16.75
14.80
14.23
14.06
11.91
11.55
13.18
11.42
10.73
6.73
11.55
13.62
75
8.18
Payout ratio%
9.46
11.94
11.70
12.44
15.03
13.52
11.05
11.15
11.68
13.57
18.40
11.68
11.82
53
10.38
Shares (diluted)M
12.47
13.19
13.47
14.60
16.08
18.23
18.34
22.08
25.87
29.51
10.07
12.91%
9.68%
21
18.86
Buyback yield%
22.61
23.67
25.42
25.95
27.29
27.36
28.40
30.03
30.45
31.01
20.76
30.03
27.32
62
1.451
D/E ratiox
0.740
0.796
0.796
0.794
0.807
0.885
0.888
0.907
0.865
0.779
0.502
0.885
0.801
6
0.759
Enterprise value$M
3.054
3.222
3.651
3.770
3.749
3.856
4.585
5.465
5.791
6.298
1.834
10.93%
9.40%
62
0.375
LT debt$M
1.182
1.126
1.046
1.051
1.136
1.045
1.160
1.292
1.237
1.213
1.438
1.32%
1.21%
73
Revenue
$2.026M
1.73%
1.00×
Cost of revenue
$1.193M
1.59%
0.99×
Operating expenses
$0.520M
2.14%
1.04×
Goodwill & intangibles
17.98%
Spread over hurdle
35.07%