2.786
Revenue$M
4.608
4.738
4.909
5.077
5.367
5.527
5.797
5.991
6.223
6.347
3.079
3.41%
3.70%
61
9.87
Revenue growth%
16.21
17.02
17.95
16.07
18.52
16.98
18.31
18.33
16.48
13.58
2.81
16.98
17.00
38
25.35
Gross margin%
14.58
14.94
14.82
15.70
15.45
13.80
10.91
11.78
14.11
15.74
6.95
13.80
14.70
79
21.38
Operating margin%
11.50
11.11
13.90
14.39
13.88
14.04
12.28
10.54
8.19
7.80
27.33
10.54
11.89
71
9.57
Net margin%
4.42
5.28
4.86
4.92
6.94
7.74
8.39
10.40
11.06
12.86
10.76
10.40
7.34
73
12.40
P/E ratio (avg)x
18.08
19.86
20.20
18.96
20.85
22.19
25.36
24.64
27.86
29.72
12.95
25.36
21.52
74
20.05
EV/EBITx
43.41
45.01
47.25
46.74
48.82
54.03
58.18
58.77
55.36
62.35
14.13
58.18
51.42
35
8.32
FCF yield (avg)%
1.66
2.80
0.86
0.40
0.40
2.72
5.41
7.99
5.00
5.96
12.24
5.41
2.76
49
19.29
FCF margin%
1.28
0.40
1.15
0.40
1.79
4.00
4.62
4.29
1.93
0.40
13.43
4.00
1.54
6
1.052
FCF / Net incomex
0.211
0.227
0.251
0.235
0.236
0.236
0.230
0.230
0.216
0.200
1.687
0.230
0.230
82
24.03
ROIC%
13.11
14.56
13.69
13.21
13.65
11.16
12.68
13.97
13.94
15.18
20.92
13.94
13.67
6
13.18
Return on equity%
10.54
13.30
16.29
18.02
18.38
18.12
16.85
18.92
16.73
18.97
18.11
18.12
17.44
93
14.20
Return on assets%
26.06
27.37
26.07
23.08
24.14
25.75
26.30
23.87
25.75
28.08
21.79
25.75
25.90
50
0.18
EPS$
0.18
0.20
0.24
0.25
0.26
0.31
0.34
0.35
0.35
0.36
0.19
6.40%
8.51%
—
3.55
EPS growth%
22.59
21.64
21.03
19.58
19.08
19.21
16.30
14.97
14.29
17.21
28.61
16.30
19.15
62
0.10
Bookvalue per sh$
0.07
0.08
0.08
0.09
0.09
0.10
0.11
0.11
0.11
0.12
0.11
6.09%
5.62%
—
0.13
FCF per share$
0.41
0.40
0.44
0.51
0.52
0.62
0.60
0.71
0.69
0.76
0.30
7.56%
6.36%
—
0.20
Dividend per sh$
0.13
0.12
0.12
0.13
0.13
0.14
0.14
0.12
0.12
0.10
0.04
(4.45%)
(2.33%)
—
26.25
Div yield (avg)%
9.88
8.80
9.14
7.79
6.86
5.04
6.59
8.36
6.26
7.67
14.57
6.59
7.73
55
27.86
Payout ratio%
16.32
16.35
14.23
12.43
10.97
11.99
12.45
13.13
15.22
13.47
22.54
13.13
13.30
66
8.071
Shares (diluted)M
6.689
6.526
6.003
6.282
6.547
5.678
5.977
5.524
5.757
5.767
7.964
(2.51%)
(2.71%)
57
14.35
Buyback yield%
11.50
9.15
6.59
6.60
7.41
4.75
5.32
4.95
6.96
6.46
25.35
5.32
6.60
86
0.759
D/E ratiox
1.382
1.224
1.173
1.203
1.129
0.991
0.933
0.837
0.896
0.993
1.080
0.933
1.061
59
0.671
Enterprise value$M
1.657
1.722
1.927
1.833
1.981
2.218
2.503
2.862
3.238
3.317
2.775
10.86%
6.24%
6
3.526
LT debt$M
4.656
5.088
5.225
4.956
4.779
5.125
4.856
4.789
4.688
4.808
4.709
0.12%
1.76%
65
Revenue
$6.347M
3.70%
1.00×
Cost of revenue
$4.443M
3.70%
1.00×
Operating expenses
$1.303M
3.00%
0.94×
Spread over hurdle
(9.32%)