0.308
Revenue$M
0.615
0.662
0.681
0.713
0.765
0.825
0.860
0.909
0.945
1.019
0.332
5.90%
5.51%
87
21.34
Revenue growth%
17.51
15.62
14.18
12.72
9.99
11.60
9.81
7.74
7.71
8.39
11.16
8.39
10.80
46
25.67
Gross margin%
20.04
20.78
19.61
21.28
20.27
18.83
21.45
20.22
21.15
23.17
24.34
21.15
20.52
89
13.96
Operating margin%
26.43
29.18
28.81
31.25
29.35
30.31
31.33
33.40
32.86
34.31
9.36
32.86
30.78
53
7.77
Net margin%
26.13
25.33
28.32
29.16
31.86
31.11
28.21
29.75
30.85
28.72
15.50
29.75
28.94
59
8.300
P/E ratio (avg)x
17.69
19.05
19.16
17.56
15.66
14.94
15.12
15.01
15.28
16.08
11.77
15.12
15.87
77
32.03
EV/EBITx
40.33
40.32
43.72
43.53
43.39
46.73
44.05
46.45
49.70
44.57
24.12
46.45
43.88
58
9.86
FCF yield (avg)%
2.12
0.40
1.96
4.31
5.77
3.46
2.95
3.48
1.72
3.93
3.35
3.46
3.20
84
18.95
FCF margin%
4.87
7.03
7.45
4.68
6.15
4.50
7.08
9.47
10.50
8.36
22.29
8.36
7.05
78
0.853
FCF / Net incomex
0.136
0.140
0.141
0.129
0.123
0.131
0.130
0.122
0.109
0.099
0.146
0.122
0.129
44
23.34
ROIC%
9.85
9.82
11.79
12.62
12.43
11.32
12.72
10.14
9.44
9.49
18.22
10.14
10.73
15
14.27
Return on equity%
22.26
19.92
19.64
21.65
21.22
19.63
20.61
22.85
24.28
26.99
11.80
22.85
21.43
79
15.52
Return on assets%
20.26
19.70
19.02
19.59
21.41
21.37
20.96
22.52
19.68
19.34
12.33
20.96
19.98
56
0.21
EPS$
0.21
0.24
0.27
0.25
0.29
0.33
0.33
0.35
0.39
0.43
0.24
8.47%
9.03%
—
18.19
EPS growth%
28.08
28.09
26.02
27.05
27.75
26.88
26.13
23.88
26.12
25.57
20.86
26.12
26.51
65
0.15
Bookvalue per sh$
0.24
0.25
0.26
0.29
0.26
0.27
0.29
0.25
0.23
0.23
0.58
(1.81%)
(0.12%)
—
0.13
FCF per share$
0.20
0.20
0.23
0.26
0.27
0.27
0.28
0.29
0.34
0.38
0.37
7.57%
6.40%
—
0.42
Dividend per sh$
0.58
0.50
0.55
0.52
0.53
0.51
0.45
0.39
0.40
0.41
0.44
(4.85%)
(2.89%)
—
12.00
Div yield (avg)%
22.50
22.92
23.46
25.52
24.73
23.09
21.24
24.16
22.07
23.10
15.20
23.09
23.10
30
14.80
Payout ratio%
4.86
7.30
4.41
6.70
3.84
1.03
0.40
0.48
0.40
0.40
4.47
0.40
2.43
46
1.462
Shares (diluted)M
0.994
1.010
0.908
0.933
0.885
0.898
0.901
0.797
0.737
0.660
1.437
(5.70%)
(4.63%)
35
23.98
Buyback yield%
21.44
19.97
21.71
18.98
19.37
20.49
18.16
16.69
15.09
15.47
22.88
16.69
19.18
58
0.954
D/E ratiox
1.554
1.505
1.608
1.665
1.572
1.370
1.344
1.392
1.528
1.527
1.371
1.392
1.527
82
0.707
Enterprise value$M
0.118
0.137
0.159
0.175
0.181
0.214
0.216
0.234
0.275
0.302
0.404
10.76%
11.64%
31
0.389
LT debt$M
0.100
0.105
0.120
0.111
0.112
0.105
0.110
0.108
0.116
0.118
0.443
0.97%
2.54%
21
Revenue
$1.019M
5.51%
1.00×
Cost of revenue
$0.599M
5.74%
1.02×
Operating expenses
$0.207M
5.06%
0.96×
Goodwill & intangibles
17.11%
Return on capital
111.37%
Spread over hurdle
100.35%