0.548
Revenue$M
1.079
1.123
1.156
1.177
1.219
1.258
1.271
1.282
1.290
1.311
0.584
1.47%
2.12%
43
16.50
Revenue growth%
11.48
10.31
11.84
9.25
7.85
10.01
8.23
6.81
9.75
11.92
12.20
9.75
9.88
21
25.81
Gross margin%
25.45
24.76
27.40
25.25
23.05
22.70
22.15
21.35
23.81
21.84
5.50
22.15
23.43
55
8.54
Operating margin%
12.75
11.75
11.21
11.91
11.84
10.72
9.94
12.46
14.53
11.78
15.57
11.78
11.81
31
9.99
Net margin%
26.49
28.34
30.58
27.94
27.80
25.07
25.08
23.24
20.54
19.66
3.38
23.24
25.78
57
29.22
P/E ratio (avg)x
8.651
9.047
9.554
10.44
9.740
8.849
8.972
9.626
8.686
9.092
34.29
8.972
9.070
67
20.42
EV/EBITx
6.824
6.926
6.851
6.822
6.006
5.421
5.344
5.329
5.747
4.969
6.059
5.344
5.877
78
4.93
FCF yield (avg)%
19.46
18.13
19.43
20.52
20.85
19.19
16.67
16.65
14.69
14.35
27.10
16.65
18.66
87
26.46
FCF margin%
19.31
21.01
23.93
25.27
23.27
21.78
19.68
17.49
16.99
18.09
3.50
18.09
20.35
9
0.242
FCF / Net incomex
0.174
0.186
0.204
0.186
0.170
0.153
0.132
0.119
0.120
0.117
1.073
0.120
0.161
15
16.37
ROIC%
35.30
36.89
35.70
36.77
38.27
35.62
33.59
33.23
32.37
34.30
29.42
33.59
35.46
60
13.19
Return on equity%
16.91
16.93
17.87
15.48
14.12
16.63
16.58
14.02
15.95
16.26
12.68
16.26
16.42
41
25.45
Return on assets%
21.27
23.10
25.37
23.54
24.85
23.41
24.14
25.10
22.89
20.00
26.47
23.41
23.48
72
0.05
EPS$
0.10
0.11
0.13
0.12
0.14
0.16
0.19
0.21
0.23
0.26
0.06
13.72%
11.06%
—
18.46
EPS growth%
26.91
27.15
29.10
28.76
29.46
30.71
31.50
28.66
27.75
28.18
29.11
28.66
28.71
7
0.07
Bookvalue per sh$
0.04
0.04
0.05
0.06
0.06
0.07
0.08
0.08
0.08
0.09
0.06
8.22%
6.59%
—
0.09
FCF per share$
0.05
0.05
0.06
0.07
0.08
0.09
0.11
0.11
0.13
0.13
0.04
10.12%
9.58%
—
0.03
Dividend per sh$
0.08
0.09
0.10
0.11
0.12
0.12
0.12
0.14
0.16
0.16
0.02
7.11%
9.10%
—
24.66
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.93
0.40
0.40
10.66
0.40
0.40
56
12.13
Payout ratio%
22.67
21.38
19.33
21.24
19.66
22.02
20.75
23.28
22.39
21.03
3.76
22.02
21.31
40
4.093
Shares (diluted)M
6.880
7.131
8.072
8.262
9.789
10.75
12.89
15.66
15.71
15.90
4.202
10.18%
9.25%
83
9.01
Buyback yield%
18.40
17.19
15.13
12.40
10.39
12.97
15.59
14.76
14.83
16.70
6.07
14.83
14.98
28
0.598
D/E ratiox
0.555
0.569
0.587
0.597
0.574
0.565
0.594
0.640
0.620
0.622
0.796
0.620
0.591
65
0.108
Enterprise value$M
0.787
0.696
0.724
0.648
0.653
0.652
0.646
0.587
0.639
0.606
1.090
(1.47%)
(2.89%)
63
0.123
LT debt$M
1.403
1.297
1.211
1.171
1.207
1.301
1.193
1.237
1.314
1.419
0.410
3.29%
(0.06%)
39
Revenue
$1.311M
2.12%
1.00×
Cost of revenue
$0.918M
2.12%
1.00×
Operating expenses
$0.209M
2.61%
1.05×
Spread over hurdle
(0.53%)