1.176
Revenue$M
1.290
1.307
1.343
1.364
1.361
1.405
1.421
1.407
1.417
1.453
1.211
1.33%
1.20%
25
2.51
Revenue growth%
31.48
29.44
28.32
28.39
29.39
30.13
31.05
33.17
33.32
36.08
12.47
33.17
30.59
90
23.03
Gross margin%
0.40
2.54
0.40
0.40
1.45
0.40
2.70
4.17
4.63
3.20
4.73
3.20
1.99
15
7.06
Operating margin%
12.29
14.99
16.85
16.44
14.02
14.28
12.12
13.49
11.93
13.14
13.15
13.14
13.75
56
23.55
Net margin%
28.46
30.48
30.18
28.87
29.57
30.64
27.84
26.88
28.60
26.87
7.36
27.84
28.73
32
36.56
P/E ratio (avg)x
13.60
14.74
15.44
15.89
17.05
19.39
18.61
20.38
24.02
22.83
34.37
20.38
17.83
41
9.909
EV/EBITx
23.26
24.30
25.34
28.09
26.52
25.27
23.10
22.72
23.42
22.79
26.00
23.10
23.86
52
8.98
FCF yield (avg)%
24.97
25.02
26.09
24.55
23.75
23.12
22.65
23.51
25.10
22.86
7.27
23.12
24.15
76
27.85
FCF margin%
18.94
17.26
17.87
15.37
18.19
17.96
17.15
18.22
16.64
17.42
12.10
17.42
17.64
68
1.789
FCF / Net incomex
0.916
0.865
0.929
1.003
1.116
1.096
1.069
1.096
1.170
1.065
1.698
1.096
1.067
27
27.11
ROIC%
19.60
19.08
16.82
16.68
14.42
16.00
18.47
19.35
19.69
21.17
5.17
19.35
18.77
84
11.52
Return on equity%
15.39
14.65
15.97
14.81
15.88
17.47
17.80
17.25
16.17
17.51
17.76
17.47
16.07
40
9.60
Return on assets%
24.89
22.17
23.98
22.48
23.67
21.17
23.79
21.90
21.30
20.33
7.92
21.30
22.32
93
0.18
EPS$
0.16
0.18
0.21
0.25
0.29
0.27
0.28
0.32
0.35
0.36
0.20
4.43%
8.49%
—
21.44
EPS growth%
19.68
22.50
24.51
22.91
24.38
24.96
26.03
26.13
24.59
25.57
24.08
25.57
24.55
67
0.21
Bookvalue per sh$
0.15
0.15
0.13
0.14
0.13
0.14
0.13
0.12
0.12
0.13
0.11
(0.94%)
(2.61%)
—
0.06
FCF per share$
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.16
2.92%
4.99%
—
0.09
Dividend per sh$
0.23
0.23
0.26
0.26
0.28
0.32
0.33
0.37
0.42
0.49
0.11
11.98%
7.93%
—
22.35
Div yield (avg)%
28.56
27.57
25.98
27.68
28.60
30.51
28.61
31.55
33.34
33.41
11.65
31.55
28.61
38
3.11
Payout ratio%
8.32
7.53
10.21
8.67
11.58
13.97
16.51
16.05
16.66
15.02
7.23
16.05
12.77
68
2.734
Shares (diluted)M
2.796
2.856
2.917
3.121
3.422
3.383
3.488
3.542
3.777
4.080
2.873
3.58%
4.25%
64
12.34
Buyback yield%
7.07
5.60
5.80
5.69
6.87
9.02
7.01
8.70
9.03
9.06
8.28
9.02
7.04
78
1.529
D/E ratiox
1.108
1.240
1.404
1.608
1.773
1.740
1.935
2.164
2.166
2.355
1.782
2.164
1.756
64
1.264
Enterprise value$M
1.540
1.552
1.533
1.807
2.070
2.161
2.336
2.460
2.463
2.379
0.609
2.83%
4.38%
69
1.094
LT debt$M
1.421
1.291
1.343
1.515
1.530
1.604
1.744
1.582
1.425
1.359
1.066
(2.34%)
0.82%
86
Revenue
$1.453M
1.20%
1.00×
Cost of revenue
$1.002M
1.41%
1.02×
Operating expenses
$0.191M
0.70%
0.95×
Goodwill & intangibles
15.14%
Spread over hurdle
(4.97%)