6.259
Revenue$M
5.257
5.371
5.510
5.855
6.093
6.299
6.732
6.920
7.144
7.307
6.473
3.70%
3.93%
37
27.07
Revenue growth%
5.13
4.58
7.20
4.67
6.22
4.52
1.52
0.40
0.40
2.48
23.95
1.52
4.55
84
20.54
Gross margin%
6.29
6.60
5.17
5.15
5.22
5.29
7.27
4.60
6.84
4.41
4.51
5.29
5.26
19
16.97
Operating margin%
10.47
12.33
15.01
13.90
15.58
18.51
18.17
17.41
19.77
22.75
9.24
18.51
16.49
91
2.23
Net margin%
20.42
18.52
20.07
17.95
15.93
15.18
17.00
14.70
12.78
11.00
27.99
14.70
16.47
64
30.65
P/E ratio (avg)x
38.98
43.35
49.99
52.76
58.24
66.90
78.00
79.80
82.63
93.68
28.94
79.80
62.57
56
9.008
EV/EBITx
13.89
15.60
17.67
19.73
21.05
22.53
23.92
25.72
26.82
30.92
6.898
25.72
21.79
79
9.70
FCF yield (avg)%
5.71
4.25
4.11
1.85
2.77
4.90
2.22
1.54
0.40
0.89
6.73
1.54
2.50
39
18.27
FCF margin%
21.91
24.59
25.95
24.70
27.21
28.19
26.76
28.86
26.30
25.81
25.63
26.76
26.12
59
0.524
FCF / Net incomex
0.699
0.836
0.941
1.054
1.248
1.289
1.393
1.459
1.415
1.589
1.697
1.415
1.269
60
12.05
ROIC%
6.39
7.51
9.17
10.67
8.03
10.72
11.49
8.73
7.73
10.01
14.43
10.01
8.95
87
19.13
Return on equity%
32.52
34.32
32.34
32.26
33.33
32.29
34.85
36.60
33.74
31.81
6.93
33.74
32.92
32
23.84
Return on assets%
19.68
18.54
18.66
21.52
24.34
22.52
20.44
20.20
17.77
20.30
27.93
20.30
20.25
75
0.01
EPS$
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.01
7.65%
9.18%
—
20.75
EPS growth%
11.58
14.02
11.85
14.80
16.42
19.29
21.95
20.01
21.69
23.22
24.45
21.69
17.86
86
0.03
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
1.28%
1.95%
—
0.04
FCF per share$
0.05
0.06
0.07
0.08
0.08
0.09
0.11
0.11
0.13
0.13
0.04
9.63%
11.03%
—
0.03
Dividend per sh$
0.06
0.06
0.07
0.07
0.09
0.09
0.08
0.08
0.09
0.09
0.01
1.97%
6.41%
—
8.86
Div yield (avg)%
15.33
14.38
14.32
14.47
16.71
18.64
18.74
17.69
17.29
14.53
6.99
17.69
16.02
64
18.76
Payout ratio%
12.31
10.27
11.18
11.27
13.27
16.00
14.72
12.15
12.23
11.65
23.34
12.23
12.19
79
55.30
Shares (diluted)M
57.25
58.03
50.50
44.45
42.87
38.03
37.88
35.99
38.93
42.93
55.23
0.03%
(3.11%)
86
25.15
Buyback yield%
6.71
4.98
7.42
5.55
6.11
7.42
7.36
8.05
6.46
3.88
20.58
7.36
6.58
35
1.521
D/E ratiox
0.502
0.433
0.408
0.394
0.394
0.409
0.432
0.469
0.458
0.484
1.761
0.458
0.433
23
2.250
Enterprise value$M
7.922
9.347
9.596
11.35
11.30
11.63
12.46
12.86
13.62
15.02
4.404
5.86%
7.47%
28
2.868
LT debt$M
11.11
11.78
13.31
14.58
16.32
16.78
18.35
18.53
18.93
22.04
4.647
6.20%
8.64%
75
Revenue
$7.307M
3.93%
1.00×
Cost of revenue
$5.115M
3.93%
1.00×
Operating expenses
$1.240M
3.92%
1.00×
Goodwill & intangibles
17.10%
Spread over hurdle
(4.92%)