2.651
Revenue$M
1.042
1.129
1.219
1.331
1.443
1.582
1.750
1.926
2.112
2.248
2.954
9.27%
9.09%
24
7.29
Revenue growth%
26.06
27.42
30.33
30.58
30.90
32.23
32.55
30.53
33.23
34.81
20.76
32.55
30.74
37
3.93
Gross margin%
12.43
14.32
17.31
18.27
20.36
18.29
19.60
16.76
14.09
14.83
4.83
16.76
17.04
13
6.13
Operating margin%
11.53
8.95
7.28
9.98
7.71
8.48
11.20
10.41
9.82
9.10
19.27
9.82
9.46
45
13.78
Net margin%
15.34
12.82
15.64
18.29
21.03
22.46
20.10
17.34
18.90
16.88
19.20
18.90
17.82
34
8.461
P/E ratio (avg)x
17.53
19.17
19.88
20.45
22.97
26.00
24.19
23.86
24.59
26.05
14.66
24.59
23.41
72
8.402
EV/EBITx
22.29
21.16
21.81
24.20
23.46
23.59
24.79
27.32
30.13
31.77
15.16
27.32
23.89
14
26.71
FCF yield (avg)%
7.67
7.52
10.26
10.54
8.29
6.60
8.63
9.57
7.75
8.10
23.53
8.10
8.20
68
5.44
FCF margin%
22.37
23.84
23.18
24.09
24.02
21.81
24.18
21.39
21.34
20.38
11.00
21.39
22.78
33
0.543
FCF / Net incomex
0.809
0.729
0.684
0.596
0.652
0.566
0.554
0.493
0.478
0.442
1.474
0.493
0.581
39
16.11
ROIC%
25.38
27.46
26.52
25.38
26.83
24.12
23.48
23.57
24.22
24.99
23.82
24.12
25.19
47
9.77
Return on equity%
28.90
31.26
32.49
32.79
33.39
36.20
38.55
36.21
38.00
35.68
20.44
36.21
34.53
46
20.58
Return on assets%
19.74
17.64
18.56
15.59
16.37
16.46
15.31
13.22
10.93
9.96
28.39
13.22
15.98
52
0.08
EPS$
0.21
0.23
0.24
0.24
0.24
0.26
0.25
0.28
0.27
0.25
0.08
0.64%
1.37%
—
9.42
EPS growth%
6.89
8.38
6.30
8.10
10.71
12.76
14.24
15.60
12.84
14.29
14.70
14.24
11.74
76
0.10
Bookvalue per sh$
0.45
0.46
0.49
0.52
0.62
0.70
0.80
0.93
0.98
1.08
0.20
11.52%
9.42%
—
0.30
FCF per share$
0.47
0.50
0.56
0.53
0.61
0.68
0.77
0.89
1.00
1.10
0.17
12.29%
9.23%
—
0.38
Dividend per sh$
0.26
0.30
0.34
0.34
0.34
0.39
0.44
0.42
0.41
0.39
0.35
2.54%
3.23%
—
3.28
Div yield (avg)%
7.82
5.14
6.21
4.17
3.04
4.22
1.41
4.26
6.32
4.30
7.18
4.26
4.28
16
4.75
Payout ratio%
21.31
20.10
21.85
22.32
20.52
22.43
20.75
21.51
23.50
20.90
7.66
21.51
21.41
8
5.671
Shares (diluted)M
5.824
5.368
4.972
4.876
4.546
4.558
3.999
3.899
3.909
4.184
5.651
(1.65%)
(2.89%)
56
11.78
Buyback yield%
7.71
5.28
2.89
1.49
0.43
3.11
5.08
5.92
5.85
5.71
7.54
5.71
5.18
10
1.795
D/E ratiox
0.761
0.701
0.686
0.724
0.761
0.733
0.782
0.846
0.760
0.838
0.464
0.782
0.761
8
0.653
Enterprise value$M
2.516
2.613
2.508
2.356
2.373
2.170
2.163
2.231
2.281
2.434
0.661
0.51%
0.85%
5
0.356
LT debt$M
0.368
0.393
0.452
0.466
0.487
0.461
0.478
0.504
0.544
0.610
1.612
4.61%
4.59%
28
Revenue
$2.248M
9.09%
1.00×
Cost of revenue
$1.446M
9.09%
1.00×
Operating expenses
$0.495M
8.75%
0.97×
Goodwill & intangibles
15.84%
Spread over hurdle
15.88%