2.896
Revenue$M
6.278
6.387
6.426
6.537
6.584
6.647
6.589
6.758
6.682
6.611
3.126
0.08%
0.51%
58
6.39
Revenue growth%
30.61
32.17
33.81
36.51
33.61
34.07
32.90
30.28
28.94
26.18
10.14
30.28
32.53
27
16.19
Gross margin%
1.26
0.40
0.40
3.24
4.61
5.51
3.30
2.90
5.60
7.17
27.35
5.51
3.27
53
27.23
Operating margin%
22.71
20.20
18.23
18.72
16.09
13.40
13.69
10.74
12.04
14.66
17.78
13.40
15.37
40
2.30
Net margin%
15.17
15.47
12.87
11.48
12.70
13.72
14.11
14.31
17.29
15.82
8.20
14.31
14.21
21
18.44
P/E ratio (avg)x
11.16
11.71
11.09
11.32
10.49
9.397
9.304
8.320
7.626
7.857
9.208
8.320
9.945
70
33.46
EV/EBITx
41.64
44.58
45.88
49.52
56.77
65.61
77.07
75.42
71.01
74.31
11.21
74.31
61.19
9
22.76
FCF yield (avg)%
2.39
2.61
0.40
2.30
0.40
3.13
1.61
2.35
1.12
0.40
5.23
1.61
1.95
91
5.00
FCF margin%
9.24
9.04
8.37
10.32
8.63
8.26
7.67
9.71
6.93
5.81
28.43
7.67
8.50
65
0.960
FCF / Net incomex
2.008
2.115
2.046
2.335
2.391
2.572
2.634
2.519
2.434
2.420
0.946
2.519
2.406
93
6.46
ROIC%
0.40
0.40
1.01
0.40
2.37
0.40
1.43
3.70
2.52
1.53
20.02
1.53
1.22
35
6.10
Return on equity%
5.51
6.19
3.97
3.63
2.27
0.55
0.40
1.93
4.33
7.16
29.05
1.93
3.80
79
7.67
Return on assets%
23.74
24.85
26.42
24.35
24.42
23.50
25.70
24.57
22.34
20.56
17.53
23.50
24.38
57
0.23
EPS$
0.29
0.28
0.28
0.31
0.30
0.28
0.26
0.28
0.26
0.24
0.24
(4.01%)
(0.55%)
—
3.01
EPS growth%
18.19
18.97
20.66
22.52
21.47
19.91
20.89
20.04
21.90
24.32
24.13
20.89
20.78
59
0.32
Bookvalue per sh$
0.48
0.52
0.49
0.56
0.50
0.50
0.54
0.61
0.56
0.58
0.38
3.04%
0.80%
—
0.20
FCF per share$
0.47
0.47
0.51
0.49
0.50
0.52
0.61
0.59
0.63
0.71
0.29
7.33%
4.39%
—
0.57
Dividend per sh$
0.46
0.49
0.56
0.53
0.50
0.54
0.52
0.53
0.58
0.59
0.11
3.23%
1.86%
—
24.47
Div yield (avg)%
5.44
6.86
8.50
8.26
11.17
8.50
6.06
7.91
7.62
6.35
8.83
7.62
7.76
28
19.00
Payout ratio%
14.93
15.00
17.03
14.10
12.76
12.47
14.76
13.59
11.15
12.06
9.39
12.47
13.85
85
9.402
Shares (diluted)M
6.888
7.117
7.274
7.543
7.960
7.729
6.843
7.016
7.283
7.819
9.297
(0.36%)
0.01%
37
5.54
Buyback yield%
32.32
33.06
35.84
37.10
35.79
36.92
38.25
37.64
37.07
34.21
29.25
37.07
36.38
58
0.727
D/E ratiox
0.571
0.539
0.582
0.576
0.636
0.604
0.643
0.681
0.683
0.788
1.424
0.681
0.620
75
3.967
Enterprise value$M
7.478
7.402
8.466
9.717
10.79
11.20
13.14
13.77
14.07
14.08
1.310
5.47%
7.11%
66
5.307
LT debt$M
4.080
4.448
4.583
4.748
4.551
5.250
6.066
7.053
7.001
7.820
4.617
11.44%
7.89%
30
Revenue
$6.611M
0.51%
1.00×
Cost of revenue
$3.687M
0.31%
0.98×
Operating expenses
$0.735M
1.07%
1.06×
Spread over hurdle
41.66%