1.096
Revenue$M
9.046
8.829
8.960
9.132
9.155
9.137
9.213
9.214
9.402
9.514
1.141
0.77%
0.50%
64
20.10
Revenue growth%
4.83
7.49
6.04
7.83
9.30
8.88
9.05
8.21
10.26
8.21
28.75
8.88
8.21
50
17.18
Gross margin%
31.30
29.52
32.37
32.90
31.26
28.44
29.02
26.10
26.26
25.83
12.73
26.26
29.27
78
16.29
Operating margin%
6.43
6.04
6.70
5.99
7.87
10.67
13.23
10.93
13.51
10.62
15.77
10.93
9.24
36
12.08
Net margin%
24.64
23.78
24.43
26.36
28.72
27.21
25.26
23.56
26.52
25.54
19.40
25.54
25.40
63
12.26
P/E ratio (avg)x
31.99
31.43
35.09
37.79
36.91
35.80
38.48
41.46
42.62
46.52
30.11
41.46
37.35
81
11.59
EV/EBITx
16.65
18.56
21.48
24.17
26.92
27.10
30.89
29.41
28.70
33.33
6.040
29.41
27.01
33
11.97
FCF yield (avg)%
2.02
3.76
3.21
3.60
3.20
2.59
0.40
0.40
0.40
1.29
21.83
0.40
2.31
56
26.92
FCF margin%
5.75
4.32
4.11
3.10
4.90
7.70
9.05
7.12
7.92
9.58
13.54
7.92
6.43
10
1.356
FCF / Net incomex
1.631
1.888
2.001
2.007
1.975
1.914
2.162
2.127
2.249
2.277
0.450
2.162
2.004
49
25.94
ROIC%
30.76
32.01
34.98
37.43
37.53
39.18
41.24
42.30
45.17
45.75
13.87
42.30
38.35
23
15.72
Return on equity%
13.86
12.01
14.17
16.51
18.83
19.37
19.29
20.14
22.01
23.63
5.29
20.14
19.06
76
8.52
Return on assets%
16.55
14.52
14.88
14.21
13.52
15.45
17.42
20.39
19.48
16.54
15.87
17.42
15.99
68
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
7.44%
4.27%
—
12.33
EPS growth%
33.81
34.51
35.61
32.96
32.80
33.09
33.90
35.87
36.15
38.50
11.61
35.87
34.20
45
0.02
Bookvalue per sh$
0.01
0.01
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
2.19%
8.12%
—
0.03
FCF per share$
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.01
0.35%
2.16%
—
0.04
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.19%)
(1.71%)
—
23.18
Div yield (avg)%
15.07
13.39
14.19
12.49
12.11
13.35
15.95
15.05
15.78
15.55
16.86
15.55
14.62
57
7.47
Payout ratio%
27.83
27.29
25.53
25.37
24.80
22.93
25.69
27.94
28.67
27.07
13.94
27.07
26.38
43
162.2
Shares (diluted)M
135.8
119.9
120.9
112.2
111.5
108.6
110.8
102.3
95.47
98.09
157.6
(2.53%)
(4.08%)
41
22.88
Buyback yield%
3.04
1.75
1.38
0.40
0.40
0.40
0.40
0.40
0.80
0.40
9.28
0.40
0.40
55
1.081
D/E ratiox
1.133
1.033
0.903
0.911
0.918
0.970
0.923
0.968
0.920
0.941
1.658
0.941
0.932
83
6.125
Enterprise value$M
1.133
1.337
1.520
1.555
1.790
1.982
1.997
2.244
2.351
2.417
10.47
6.19%
8.74%
34
7.472
LT debt$M
7.532
7.874
7.319
6.756
6.958
6.805
7.002
6.734
6.440
7.134
10.61
0.50%
0.09%
8
Revenue
$9.514M
0.50%
1.00×
Cost of revenue
$6.486M
0.41%
0.99×
Operating expenses
$2.132M
0.53%
1.00×
Goodwill & intangibles
16.44%
Spread over hurdle
(3.72%)