1.544
Revenue$M
2.496
2.612
2.640
2.673
2.813
2.857
2.975
3.081
3.201
3.229
1.609
2.80%
2.69%
56
4.28
Revenue growth%
34.60
31.71
34.28
31.63
31.32
32.85
30.94
28.89
27.65
26.03
5.86
28.89
31.47
81
5.08
Gross margin%
3.26
6.04
7.30
8.38
7.29
5.17
6.20
8.28
10.79
9.92
17.22
8.28
7.29
74
11.02
Operating margin%
20.61
18.84
21.45
21.09
22.68
22.26
21.88
21.25
23.11
20.34
22.49
21.88
21.35
95
11.38
Net margin%
12.86
14.49
15.76
13.37
11.32
12.83
13.31
13.19
15.90
18.22
2.61
13.31
13.34
40
17.80
P/E ratio (avg)x
47.02
42.16
42.07
43.76
40.30
38.83
38.70
41.29
44.49
42.23
7.322
41.29
42.12
13
19.73
EV/EBITx
18.77
22.81
24.83
24.77
29.50
30.91
34.92
38.84
43.00
45.30
27.52
38.84
30.20
92
12.99
FCF yield (avg)%
1.68
0.50
0.40
1.64
3.79
5.00
5.49
5.68
8.37
10.32
13.98
5.68
4.39
81
4.30
FCF margin%
2.79
0.40
0.63
1.29
1.84
0.56
1.44
0.43
2.92
1.05
16.19
1.05
1.17
7
0.648
FCF / Net incomex
0.402
0.402
0.453
0.432
0.474
0.514
0.556
0.606
0.633
0.695
1.231
0.606
0.494
33
7.77
ROIC%
7.29
7.53
9.90
10.35
12.28
10.95
12.67
12.64
14.42
13.51
17.62
12.67
11.61
69
5.14
Return on equity%
27.75
28.96
26.01
26.43
26.29
25.13
27.33
30.32
33.11
31.78
28.57
30.32
27.54
76
16.31
Return on assets%
27.73
27.35
30.30
29.88
26.98
27.33
24.88
27.02
28.61
31.14
13.07
27.33
27.54
33
0.06
EPS$
0.21
0.20
0.23
0.25
0.28
0.29
0.28
0.33
0.36
0.35
0.07
4.69%
5.44%
—
9.84
EPS growth%
29.51
32.48
30.65
33.17
30.41
32.46
29.87
30.02
30.69
32.28
23.61
30.69
30.67
73
0.26
Bookvalue per sh$
0.10
0.11
0.13
0.12
0.12
0.13
0.15
0.17
0.19
0.22
0.13
13.29%
8.77%
—
0.16
FCF per share$
0.14
0.14
0.15
0.17
0.16
0.14
0.13
0.14
0.15
0.14
0.08
(2.91%)
0.23%
—
0.23
Dividend per sh$
0.22
0.20
0.20
0.19
0.17
0.18
0.19
0.18
0.19
0.20
0.04
3.45%
(0.48%)
—
16.65
Div yield (avg)%
26.52
24.12
25.28
26.72
28.23
26.08
24.83
23.60
23.13
25.63
28.78
24.83
25.46
62
15.13
Payout ratio%
25.55
25.54
26.85
24.62
26.48
27.72
26.58
26.41
28.02
30.86
22.58
27.72
26.53
35
7.269
Shares (diluted)M
11.25
10.95
12.46
12.52
13.45
15.86
16.24
15.94
16.69
16.37
7.337
4.01%
4.20%
16
12.57
Buyback yield%
10.87
10.56
13.50
14.07
14.96
17.68
17.92
16.05
14.47
11.67
12.27
16.05
14.27
9
1.046
D/E ratiox
0.787
0.748
0.751
0.674
0.619
0.578
0.515
0.448
0.484
0.420
0.849
0.484
0.599
91
3.335
Enterprise value$M
1.917
1.914
1.633
1.666
1.701
1.781
1.578
1.446
1.379
1.493
3.398
(2.57%)
(2.55%)
73
3.051
LT debt$M
4.215
4.551
4.707
4.359
4.141
3.799
3.449
3.947
4.005
4.241
1.732
0.48%
0.72%
76
Revenue
$3.229M
2.69%
1.00×
Cost of revenue
$2.260M
2.69%
1.00×
Operating expenses
$0.427M
3.08%
1.04×
Goodwill & intangibles
17.72%
Spread over hurdle
(2.96%)