1.140
Revenue$M
1.024
1.085
1.106
1.128
1.175
1.207
1.245
1.316
1.386
1.468
1.274
4.55%
4.14%
36
14.31
Revenue growth%
17.26
18.36
20.91
19.33
22.22
21.67
20.57
23.46
24.66
23.63
5.78
23.46
21.29
6
6.64
Gross margin%
30.91
32.20
29.41
29.72
28.06
26.04
26.41
25.51
25.22
25.55
6.00
25.55
27.24
70
19.90
Operating margin%
16.69
14.06
14.99
17.75
19.67
21.76
24.64
26.68
28.97
31.75
12.56
26.68
20.71
78
28.28
Net margin%
32.49
31.57
31.49
34.44
33.24
33.11
30.80
28.43
29.75
29.27
27.60
29.75
31.53
63
35.22
P/E ratio (avg)x
9.880
10.43
9.512
9.874
10.61
10.21
10.15
10.87
11.12
10.75
25.46
10.75
10.32
34
23.58
EV/EBITx
27.10
28.69
31.46
32.15
34.43
33.85
33.22
34.33
33.09
32.31
23.63
33.22
32.70
93
8.82
FCF yield (avg)%
18.08
19.07
21.80
22.53
23.51
22.39
22.39
23.08
24.76
24.17
3.10
23.08
22.46
27
3.02
FCF margin%
13.19
12.77
13.26
16.22
14.51
16.01
16.89
15.10
17.10
14.67
24.15
16.01
14.89
84
1.707
FCF / Net incomex
2.514
3.037
3.550
3.546
3.486
4.185
4.597
5.326
5.515
6.545
1.560
5.326
3.868
8
15.01
ROIC%
16.45
14.93
16.49
15.12
12.51
13.00
14.18
15.77
14.20
16.30
14.33
14.20
15.02
23
23.93
Return on equity%
22.41
20.45
22.44
21.29
20.02
18.96
16.84
19.64
17.95
20.53
13.49
18.96
20.23
12
23.76
Return on assets%
17.75
20.59
19.91
21.59
22.02
23.63
24.58
24.59
26.26
25.06
15.29
24.59
22.83
35
0.06
EPS$
0.14
0.15
0.16
0.15
0.14
0.13
0.13
0.13
0.13
0.13
0.06
(0.35%)
0.21%
—
19.97
EPS growth%
10.29
10.45
11.41
10.56
8.78
11.34
10.07
9.73
10.62
10.28
8.00
10.28
10.37
62
0.16
Bookvalue per sh$
0.08
0.09
0.08
0.08
0.09
0.09
0.08
0.08
0.07
0.07
0.13
(3.70%)
(2.83%)
—
0.16
FCF per share$
0.15
0.14
0.14
0.14
0.14
0.14
0.14
0.13
0.13
0.13
0.04
(2.32%)
(1.85%)
—
0.06
Dividend per sh$
0.13
0.14
0.17
0.18
0.21
0.25
0.29
0.35
0.40
0.41
0.14
14.56%
12.28%
—
14.70
Div yield (avg)%
22.93
20.69
18.81
18.58
18.04
16.31
14.29
14.47
17.16
14.41
29.41
14.47
17.60
55
20.49
Payout ratio%
26.89
27.20
24.96
22.07
20.49
22.12
19.98
20.82
23.36
24.08
18.53
22.12
22.74
76
9.832
Shares (diluted)M
10.35
10.57
11.26
10.65
11.56
11.78
13.48
14.38
13.85
13.59
9.706
3.30%
1.87%
60
4.56
Buyback yield%
11.83
9.06
10.68
10.94
13.46
14.77
14.96
14.25
16.91
17.56
3.50
14.96
13.85
6
0.890
D/E ratiox
0.312
0.311
0.278
0.307
0.289
0.298
0.291
0.271
0.295
0.259
0.396
0.291
0.293
42
0.862
Enterprise value$M
0.629
0.654
0.685
0.604
0.552
0.521
0.484
0.511
0.471
0.506
0.999
(1.73%)
(1.70%)
23
1.259
LT debt$M
1.986
2.102
2.107
2.444
2.796
3.000
3.123
3.622
3.631
3.985
0.895
7.35%
8.31%
34
Revenue
$1.468M
4.14%
1.00×
Cost of revenue
$0.770M
4.01%
0.99×
Operating expenses
$0.325M
3.72%
0.96×
Goodwill & intangibles
19.17%
Spread over hurdle
19.42%