0.142
Revenue$M
1.175
1.203
1.202
1.231
1.254
1.284
1.286
1.281
1.293
1.324
0.150
1.10%
1.54%
42
25.70
Revenue growth%
14.96
15.99
17.14
19.63
21.31
22.88
24.69
24.39
25.77
26.21
10.22
24.69
22.10
20
14.66
Gross margin%
11.64
10.53
8.79
6.49
6.37
9.33
9.22
11.26
14.06
11.46
16.34
11.26
9.93
18
27.03
Operating margin%
6.23
4.68
3.64
1.11
2.36
2.22
0.81
0.40
0.40
1.94
26.51
0.81
2.08
44
18.83
Net margin%
29.28
32.06
29.81
27.63
26.83
27.96
30.96
32.18
33.41
32.74
11.23
32.18
30.38
52
25.75
P/E ratio (avg)x
28.30
26.89
25.71
26.71
29.03
30.49
28.59
30.37
31.27
33.45
16.66
30.49
28.81
14
9.688
EV/EBITx
29.06
30.21
28.18
27.00
25.90
28.63
29.17
31.22
29.00
30.69
13.91
29.17
29.03
46
25.90
FCF yield (avg)%
18.60
16.84
14.90
12.76
12.58
11.51
8.69
10.78
13.02
11.90
20.56
11.51
12.67
18
24.29
FCF margin%
19.67
17.17
18.53
21.51
23.27
21.13
21.08
22.14
20.53
21.89
25.20
21.13
21.10
85
0.741
FCF / Net incomex
1.118
1.262
1.311
1.435
1.474
1.606
1.755
1.671
1.930
2.023
0.520
1.755
1.540
21
14.01
ROIC%
14.83
15.34
13.46
13.78
14.75
13.22
15.93
18.27
20.38
18.68
8.65
18.27
15.09
66
2.88
Return on equity%
14.63
15.35
17.34
14.94
12.85
12.66
10.24
10.21
12.89
14.81
12.97
12.66
13.76
56
2.90
Return on assets%
2.01
4.14
5.54
6.39
4.41
5.62
3.29
5.80
7.34
7.53
28.38
5.80
5.58
70
0.27
EPS$
0.39
0.43
0.47
0.46
0.52
0.60
0.63
0.62
0.61
0.67
0.30
5.03%
6.74%
—
27.02
EPS growth%
21.07
23.67
23.75
22.50
21.60
23.86
25.76
23.38
25.44
26.29
19.90
25.44
23.71
36
0.15
Bookvalue per sh$
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.21
3.39%
0.49%
—
0.22
FCF per share$
0.44
0.46
0.52
0.55
0.62
0.72
0.76
0.91
0.92
1.04
0.22
10.68%
10.15%
—
0.08
Dividend per sh$
0.22
0.22
0.23
0.23
0.25
0.26
0.27
0.27
0.29
0.27
0.25
1.02%
2.37%
—
4.23
Div yield (avg)%
7.54
6.13
7.77
10.19
12.77
11.63
13.36
11.27
13.02
12.24
15.93
12.24
11.45
81
3.13
Payout ratio%
8.22
5.41
5.02
7.82
5.77
6.44
6.35
5.32
5.16
4.17
13.86
5.32
5.59
63
1.016
Shares (diluted)M
0.814
0.875
0.784
0.743
0.711
0.639
0.583
0.544
0.552
0.513
1.030
(6.31%)
(4.12%)
86
15.15
Buyback yield%
25.21
24.88
22.57
20.79
22.77
24.29
24.60
25.02
22.16
19.73
14.21
24.29
23.53
75
1.475
D/E ratiox
0.739
0.834
0.773
0.776
0.713
0.703
0.658
0.656
0.722
0.674
1.787
0.674
0.717
5
0.172
Enterprise value$M
0.852
0.956
0.978
1.073
1.272
1.295
1.361
1.521
1.675
1.810
0.189
7.31%
8.35%
54
0.443
LT debt$M
0.642
0.679
0.724
0.755
0.766
0.756
0.777
0.836
0.959
1.005
0.058
5.59%
5.78%
18
Revenue
$1.324M
1.54%
1.00×
Cost of revenue
$0.927M
1.54%
1.00×
Operating expenses
$0.250M
0.87%
0.94×
Goodwill & intangibles
18.28%
Spread over hurdle
(2.11%)