2.269
Revenue$M
1.805
1.928
2.119
2.335
2.528
2.666
2.881
3.151
3.326
3.561
2.320
7.09%
7.82%
7
18.55
Revenue growth%
30.19
27.95
28.97
30.43
32.33
32.81
34.71
37.00
39.43
39.07
22.28
37.00
32.57
36
21.48
Gross margin%
7.92
9.18
10.48
8.87
6.59
5.55
6.60
7.46
6.33
6.38
24.20
6.38
7.03
13
23.49
Operating margin%
23.08
23.48
25.15
23.64
22.56
23.33
24.03
24.22
23.07
25.09
2.71
24.03
23.56
14
12.35
Net margin%
38.53
38.39
40.72
39.47
42.28
39.95
39.73
40.32
38.84
41.04
16.21
39.95
39.84
70
33.71
P/E ratio (avg)x
31.05
31.03
30.76
31.46
30.45
31.83
34.77
39.81
38.18
43.94
21.64
38.18
31.65
78
37.18
EV/EBITx
45.40
44.52
43.92
45.31
44.45
43.30
49.66
51.14
49.92
51.40
11.28
49.92
45.36
33
21.78
FCF yield (avg)%
15.85
16.66
16.88
17.88
18.02
19.16
17.39
17.74
19.29
18.21
21.90
18.21
17.81
47
21.15
FCF margin%
17.86
17.18
15.46
15.30
15.59
17.33
18.09
20.56
17.66
20.17
15.04
18.09
17.50
53
0.466
FCF / Net incomex
0.551
0.644
0.628
0.754
0.893
1.072
1.080
1.133
1.171
1.201
0.291
1.133
0.983
38
14.88
ROIC%
24.04
21.73
23.30
21.39
19.74
17.07
18.36
18.90
17.56
19.05
15.47
18.36
19.39
66
29.42
Return on equity%
19.13
17.88
18.23
21.03
18.87
18.98
16.46
15.36
13.12
14.24
23.96
15.36
18.05
39
4.86
Return on assets%
25.47
22.62
21.88
21.85
22.69
23.25
20.53
22.29
20.70
18.74
5.27
20.70
22.09
41
0.12
EPS$
0.24
0.25
0.27
0.31
0.33
0.39
0.37
0.40
0.38
0.36
0.13
1.37%
4.43%
—
7.91
EPS growth%
11.23
12.81
12.19
12.90
13.66
13.48
10.81
9.00
10.27
12.84
17.71
10.81
12.50
36
0.19
Bookvalue per sh$
0.16
0.17
0.17
0.18
0.20
0.20
0.23
0.24
0.24
0.24
0.22
3.13%
3.60%
—
0.24
FCF per share$
0.18
0.20
0.21
0.21
0.20
0.20
0.18
0.17
0.18
0.17
0.07
(2.99%)
(0.78%)
—
0.19
Dividend per sh$
0.15
0.14
0.15
0.16
0.15
0.14
0.15
0.16
0.18
0.17
0.24
2.02%
1.00%
—
3.93
Div yield (avg)%
22.96
24.61
23.90
22.26
22.76
22.97
21.89
23.09
23.23
26.09
28.02
23.09
23.03
84
7.93
Payout ratio%
2.63
3.17
3.26
3.72
2.27
2.91
4.06
6.48
6.70
7.31
16.15
6.48
3.49
94
8.257
Shares (diluted)M
6.914
7.046
6.377
6.208
5.717
5.447
5.369
5.182
4.635
4.686
7.926
(3.90%)
(3.40%)
16
5.57
Buyback yield%
30.62
32.01
31.14
31.18
31.86
33.47
34.92
36.56
37.01
35.64
18.46
35.64
32.74
83
1.765
D/E ratiox
0.464
0.513
0.557
0.621
0.613
0.635
0.752
0.815
0.793
0.936
0.968
0.793
0.628
20
1.992
Enterprise value$M
3.633
3.356
3.527
3.326
3.501
3.494
3.574
4.062
4.087
4.442
2.639
4.87%
1.43%
44
2.803
LT debt$M
1.445
1.561
1.625
1.955
2.238
2.428
2.627
3.152
3.251
3.286
2.877
7.98%
8.72%
44
Revenue
$3.561M
7.82%
1.00×
Cost of revenue
$2.188M
8.07%
1.02×
Operating expenses
$0.671M
7.63%
0.98×
Spread over hurdle
(3.66%)