0.573
Revenue$M
8.646
8.941
9.513
9.917
10.24
10.44
10.79
10.98
11.66
12.06
0.641
3.32%
3.60%
50
22.92
Revenue growth%
11.97
11.55
11.80
11.70
12.93
11.72
11.85
13.74
16.46
17.13
22.65
13.74
11.91
84
7.99
Gross margin%
22.40
23.02
22.24
20.45
20.61
21.77
20.67
23.01
22.17
21.46
14.67
21.77
21.97
83
29.15
Operating margin%
21.17
21.08
22.87
23.18
25.99
27.68
27.63
26.94
28.40
28.01
13.43
27.68
26.47
57
18.65
Net margin%
19.06
21.59
19.24
19.60
16.63
16.10
18.41
21.20
19.21
20.16
6.50
19.21
19.22
46
30.27
P/E ratio (avg)x
8.959
9.149
9.001
8.066
8.849
8.645
7.517
6.503
5.714
6.044
30.87
6.503
8.356
22
28.14
EV/EBITx
17.05
19.84
19.40
22.40
23.03
23.13
23.53
26.69
27.69
28.90
7.104
26.69
23.08
92
21.50
FCF yield (avg)%
27.55
29.82
29.91
29.22
27.79
27.23
28.31
25.60
23.19
24.13
11.83
25.60
27.67
18
11.89
FCF margin%
27.75
26.21
23.57
23.77
21.07
23.94
23.10
23.72
23.25
23.05
6.97
23.25
23.64
74
1.141
FCF / Net incomex
0.681
0.730
0.816
0.774
0.773
0.846
0.901
1.047
1.022
1.170
1.130
1.022
0.831
34
20.86
ROIC%
7.95
9.28
7.43
10.12
12.39
10.72
9.23
9.48
8.12
10.40
14.68
9.48
9.38
35
14.49
Return on equity%
29.05
30.72
32.07
30.04
29.47
30.39
31.90
29.56
28.52
27.93
6.75
29.56
29.80
23
12.49
Return on assets%
12.37
12.29
12.71
11.59
12.72
11.01
8.34
9.57
6.69
5.08
16.82
8.34
11.30
51
0.70
EPS$
0.50
0.50
0.50
0.52
0.52
0.46
0.47
0.46
0.49
0.49
0.73
(1.27%)
0.21%
—
9.62
EPS growth%
27.43
30.23
30.16
29.49
30.30
32.38
34.88
35.95
34.65
35.15
21.78
34.88
31.34
56
1.23
Bookvalue per sh$
0.30
0.35
0.34
0.34
0.33
0.34
0.35
0.41
0.46
0.53
0.59
9.94%
5.69%
—
1.27
FCF per share$
0.21
0.22
0.24
0.25
0.26
0.29
0.32
0.36
0.34
0.33
0.54
4.71%
3.99%
—
1.05
Dividend per sh$
0.66
0.61
0.62
0.69
0.78
0.81
0.76
0.69
0.65
0.73
1.01
(1.41%)
0.28%
—
3.80
Div yield (avg)%
14.39
14.45
16.40
15.88
14.52
14.97
12.97
14.62
14.24
11.46
2.27
14.24
14.48
36
28.66
Payout ratio%
19.64
19.16
19.28
17.31
17.92
17.64
15.20
16.49
15.73
17.66
20.26
16.49
17.65
76
5.249
Shares (diluted)M
6.315
7.188
7.540
9.052
10.72
10.54
11.82
12.90
14.25
15.50
4.970
7.65%
9.97%
64
5.35
Buyback yield%
1.75
4.55
4.51
2.82
5.42
8.20
9.07
7.24
6.36
9.27
24.47
8.20
5.89
17
1.596
D/E ratiox
1.543
1.709
1.967
2.249
2.466
2.859
2.811
3.031
3.390
3.275
1.709
3.031
2.638
11
3.485
Enterprise value$M
6.144
7.116
8.091
7.769
8.441
8.343
9.651
9.983
11.92
12.49
10.34
8.15%
8.90%
21
10.07
LT debt$M
13.57
15.89
18.42
18.11
20.28
22.77
24.65
28.56
29.36
32.15
0.581
9.65%
10.57%
94
Revenue
$12.06M
3.60%
1.00×
Cost of revenue
$8.049M
3.62%
1.00×
Operating expenses
$2.377M
3.41%
0.98×
Cash and investments
16.38%
Spread over hurdle
(3.12%)