3.483
Revenue$M
7.592
7.674
7.678
7.754
7.858
7.768
7.653
7.825
7.924
7.781
3.603
(0.20%)
0.50%
67
6.48
Revenue growth%
34.54
34.62
31.69
29.24
31.95
32.34
35.06
36.31
39.28
41.23
3.55
36.31
34.58
5
2.80
Gross margin%
13.05
11.78
9.84
9.53
11.13
11.66
14.62
16.16
14.85
17.47
26.66
14.85
12.41
94
2.49
Operating margin%
31.39
31.43
29.80
28.46
30.26
31.02
33.18
35.38
35.16
32.98
2.55
33.18
31.41
85
3.74
Net margin%
23.43
22.77
20.03
17.81
16.32
19.00
16.45
13.69
12.77
10.66
24.44
13.69
17.13
91
7.122
P/E ratio (avg)x
32.46
36.16
39.36
36.28
34.10
34.16
32.06
29.80
27.04
24.77
23.57
29.80
33.28
59
26.11
EV/EBITx
56.72
66.98
73.01
77.47
77.24
80.54
79.60
94.89
104.8
124.7
30.44
94.89
78.53
15
3.30
FCF yield (avg)%
20.28
19.55
20.47
19.76
21.87
20.37
17.75
15.60
13.19
14.63
2.36
15.60
19.66
82
15.93
FCF margin%
0.93
0.40
0.40
3.18
2.79
4.81
6.99
8.98
6.82
4.07
21.75
6.82
3.63
10
1.124
FCF / Net incomex
1.855
2.132
2.344
2.434
2.588
2.645
2.924
3.123
3.199
3.013
0.227
3.013
2.617
85
28.62
ROIC%
16.11
17.33
18.19
17.44
14.80
14.06
11.58
9.36
12.02
13.04
22.32
12.02
14.43
61
14.56
Return on equity%
27.55
30.01
31.13
33.08
33.21
32.87
34.57
36.76
35.30
37.47
19.82
35.30
33.15
31
7.99
Return on assets%
3.22
1.65
0.40
2.83
3.92
5.11
4.24
2.60
1.51
3.93
23.82
3.93
3.03
87
0.49
EPS$
1.20
1.18
1.24
1.38
1.38
1.48
1.53
1.58
1.60
1.62
0.50
3.19%
3.84%
—
11.27
EPS growth%
7.53
6.41
4.16
7.06
9.38
8.44
8.42
8.74
7.52
6.49
17.51
8.42
7.52
10
0.30
Bookvalue per sh$
1.15
1.20
1.35
1.55
1.60
1.61
1.67
1.86
2.23
2.30
0.62
7.50%
6.89%
—
0.55
FCF per share$
0.95
0.89
0.92
0.90
1.00
1.11
1.17
1.21
1.38
1.41
0.33
7.16%
4.18%
—
0.57
Dividend per sh$
0.63
0.67
0.63
0.70
0.66
0.62
0.70
0.72
0.78
0.74
1.03
2.23%
3.04%
—
8.63
Div yield (avg)%
18.97
19.28
21.66
19.65
21.35
22.75
24.33
21.81
20.09
19.55
17.47
21.81
20.72
31
23.09
Payout ratio%
24.61
27.48
26.26
25.66
25.66
26.42
25.65
25.96
27.10
27.68
23.42
26.42
26.11
64
1.893
Shares (diluted)M
2.289
2.152
2.425
2.735
2.928
3.257
3.601
3.794
3.734
4.190
1.942
7.44%
6.05%
62
2.01
Buyback yield%
3.23
1.34
2.54
0.63
0.40
0.40
0.40
3.11
0.40
0.40
22.52
0.40
0.51
38
1.729
D/E ratiox
0.668
0.787
0.914
0.975
1.113
1.169
1.331
1.371
1.313
1.445
1.360
1.331
1.141
28
3.586
Enterprise value$M
4.488
4.639
4.301
3.667
3.183
3.304
3.307
2.874
2.630
2.326
0.328
(6.08%)
(7.96%)
78
3.295
LT debt$M
9.033
9.015
9.715
10.06
10.14
9.925
11.46
13.56
14.40
16.36
3.959
10.05%
7.75%
64
Revenue
$7.781M
0.50%
1.00×
Cost of revenue
$4.609M
0.27%
0.98×
Operating expenses
$1.638M
1.16%
1.07×
Spread over hurdle
15.21%