1.279
Revenue$M
7.832
8.083
8.343
8.362
8.597
8.662
8.777
8.809
9.056
9.384
1.314
1.77%
2.00%
58
14.79
Revenue growth%
6.49
6.35
3.72
4.60
4.14
6.59
4.60
6.11
7.46
10.45
18.43
6.59
6.23
66
9.48
Gross margin%
10.61
8.90
11.35
12.41
14.33
16.84
17.19
19.21
21.58
19.41
16.79
19.21
15.58
31
14.74
Operating margin%
23.69
23.99
23.34
25.08
25.94
27.46
25.79
23.25
23.37
23.17
12.31
23.37
23.84
72
19.25
Net margin%
17.09
15.46
13.34
14.46
16.70
18.27
17.98
20.55
20.31
23.12
21.45
20.31
17.53
57
25.51
P/E ratio (avg)x
30.88
31.08
30.13
33.22
35.45
38.74
36.62
41.61
37.97
36.54
26.56
37.97
36.00
89
11.97
EV/EBITx
47.80
48.66
47.79
55.16
54.94
65.96
75.75
79.69
93.28
94.38
18.42
79.69
60.56
69
17.99
FCF yield (avg)%
0.57
1.00
2.64
3.66
1.81
3.74
5.21
4.05
2.44
1.36
19.47
3.74
2.54
79
24.62
FCF margin%
29.91
32.04
34.61
35.35
36.91
35.97
37.31
40.03
42.41
40.16
16.82
40.03
36.44
64
0.703
FCF / Net incomex
0.706
0.744
0.812
0.917
1.107
1.293
1.485
1.702
1.795
2.171
0.658
1.702
1.200
9
10.01
ROIC%
21.60
19.85
22.79
21.66
18.94
21.71
19.26
17.89
19.31
19.99
15.60
19.31
19.92
18
6.41
Return on equity%
28.17
29.34
31.84
30.62
32.28
34.91
34.70
35.67
36.79
39.68
14.50
35.67
33.49
55
20.66
Return on assets%
11.17
8.51
8.26
9.24
8.97
11.61
12.67
12.31
15.26
16.42
24.09
12.67
11.39
43
0.04
EPS$
0.13
0.13
0.12
0.13
0.12
0.12
0.11
0.12
0.13
0.14
0.04
3.61%
1.12%
—
7.29
EPS growth%
10.16
7.60
8.88
8.21
5.55
7.29
5.62
5.85
3.97
6.93
24.39
5.85
7.11
38
0.08
Bookvalue per sh$
0.26
0.25
0.25
0.26
0.26
0.29
0.31
0.33
0.36
0.36
0.13
6.82%
3.70%
—
0.06
FCF per share$
0.12
0.13
0.12
0.13
0.11
0.10
0.10
0.11
0.12
0.10
0.12
(2.02%)
(2.39%)
—
0.19
Dividend per sh$
0.07
0.06
0.07
0.08
0.09
0.09
0.10
0.12
0.13
0.13
0.18
8.77%
6.39%
—
19.56
Div yield (avg)%
28.21
28.09
26.77
25.48
24.47
21.92
24.79
24.57
22.44
23.80
16.52
23.80
24.68
33
9.71
Payout ratio%
5.06
6.86
5.90
4.63
5.30
4.76
2.35
0.40
1.42
3.60
29.41
2.35
4.70
26
24.68
Shares (diluted)M
27.66
27.99
24.40
26.38
23.03
22.15
19.67
20.78
20.75
21.01
25.91
(1.82%)
(2.58%)
50
12.37
Buyback yield%
25.14
22.97
23.33
23.05
25.08
24.66
27.22
28.32
28.22
28.16
12.09
28.16
25.11
35
0.377
D/E ratiox
0.660
0.671
0.701
0.719
0.757
0.778
0.732
0.754
0.701
0.696
1.757
0.732
0.710
68
4.337
Enterprise value$M
4.482
4.940
4.345
3.949
3.796
3.425
3.630
3.356
3.392
3.229
2.228
(3.18%)
(4.02%)
12
6.040
LT debt$M
6.341
6.335
6.825
7.373
6.846
6.753
6.134
6.427
6.846
6.136
4.967
(2.17%)
0.31%
25
Revenue
$9.384M
2.00%
1.00×
Cost of revenue
$4.016M
2.47%
1.05×
Operating expenses
$2.325M
1.73%
0.97×
Goodwill & intangibles
18.51%
Spread over hurdle
14.01%