6.628
Revenue$M
4.805
5.057
5.421
5.815
6.165
6.566
6.886
7.239
7.714
8.356
7.394
6.27%
6.37%
19
28.98
Revenue growth%
13.81
15.82
17.92
20.12
19.45
19.24
21.37
19.87
19.73
21.84
5.86
19.87
19.59
13
3.91
Gross margin%
14.00
15.33
17.06
15.71
16.88
14.42
16.30
18.84
21.73
19.42
5.16
18.84
16.59
40
5.75
Operating margin%
32.13
30.21
28.25
29.03
28.45
30.89
31.33
33.84
31.45
33.13
10.74
31.45
31.11
75
24.49
Net margin%
25.46
23.75
21.66
24.03
26.64
25.72
25.97
24.08
22.75
20.52
12.75
24.08
24.05
13
35.49
P/E ratio (avg)x
30.62
30.75
32.99
33.91
40.32
44.76
43.09
43.11
42.03
49.92
24.73
43.11
41.18
58
22.04
EV/EBITx
45.07
52.52
55.95
61.03
66.22
70.32
68.17
71.54
83.50
86.31
21.44
71.54
67.19
61
26.70
FCF yield (avg)%
0.40
0.40
3.09
5.03
3.14
2.23
2.34
4.88
4.59
2.27
10.17
2.34
2.72
55
4.66
FCF margin%
22.24
19.48
16.54
18.18
16.94
16.15
13.59
12.89
15.45
14.40
22.26
14.40
16.35
26
0.584
FCF / Net incomex
0.265
0.233
0.246
0.231
0.236
0.211
0.203
0.215
0.218
0.227
1.014
0.215
0.229
64
19.92
ROIC%
12.13
10.63
10.67
13.48
15.41
17.30
16.09
17.57
16.62
18.63
14.02
17.30
15.75
25
24.32
Return on equity%
4.25
4.12
2.45
0.40
0.40
2.62
3.64
2.00
4.12
3.84
6.03
3.64
3.13
89
29.80
Return on assets%
19.50
20.45
22.78
20.78
18.18
17.11
15.06
12.35
9.72
6.98
29.65
12.35
17.64
90
0.31
EPS$
0.43
0.45
0.52
0.62
0.72
0.82
0.96
0.95
1.12
1.29
0.35
12.45%
12.80%
—
23.38
EPS growth%
2.85
0.91
0.40
0.40
0.69
2.35
4.44
3.35
4.82
2.37
25.96
3.35
2.36
59
0.40
Bookvalue per sh$
0.25
0.22
0.24
0.22
0.24
0.22
0.23
0.22
0.25
0.26
0.37
1.78%
(0.22%)
—
0.14
FCF per share$
0.17
0.18
0.17
0.16
0.16
0.18
0.20
0.23
0.24
0.24
0.38
8.25%
4.52%
—
0.38
Dividend per sh$
0.18
0.21
0.21
0.19
0.20
0.20
0.20
0.21
0.20
0.23
0.35
2.53%
2.08%
—
5.24
Div yield (avg)%
23.12
23.09
24.33
24.07
26.15
26.39
28.22
25.34
27.29
26.71
10.41
26.71
25.75
56
25.40
Payout ratio%
17.63
17.23
16.48
14.86
17.50
14.86
16.07
18.56
20.77
22.57
6.45
18.56
17.36
37
13.14
Shares (diluted)M
17.41
18.23
20.58
19.71
22.38
24.19
24.32
27.11
27.59
30.85
13.44
6.63%
7.04%
49
12.47
Buyback yield%
22.90
24.53
27.20
29.16
31.92
31.17
31.59
29.94
32.76
31.72
19.73
31.59
30.55
25
1.569
D/E ratiox
1.951
1.838
2.013
2.244
2.551
2.773
2.953
2.713
2.915
2.741
0.994
2.773
2.632
87
7.481
Enterprise value$M
3.441
3.428
3.220
3.577
3.456
3.171
3.446
3.476
3.633
3.587
3.071
0.75%
0.41%
70
5.361
LT debt$M
2.888
3.014
2.693
2.826
2.531
2.295
2.467
2.740
2.990
3.296
5.460
5.42%
2.26%
41
Revenue
$8.356M
6.37%
1.00×
Cost of revenue
$4.950M
6.37%
1.00×
Operating expenses
$1.318M
6.52%
1.01×
Spread over hurdle
21.48%