0.188
Revenue$M
1.318
1.383
1.454
1.586
1.669
1.810
1.965
2.110
2.210
2.320
0.205
6.80%
6.57%
21
3.67
Revenue growth%
20.22
19.81
18.66
20.03
19.95
19.93
20.54
20.92
22.64
23.73
14.95
20.92
20.12
80
11.69
Gross margin%
16.22
14.91
16.53
16.33
14.17
13.19
10.79
10.76
11.22
12.95
13.38
11.22
13.68
84
6.43
Operating margin%
12.09
14.92
14.79
16.86
19.09
21.84
20.01
20.80
21.47
20.46
28.70
20.80
19.55
91
12.84
Net margin%
32.46
33.28
31.82
29.53
29.34
32.00
34.37
34.90
33.59
36.33
16.64
34.37
32.87
79
34.15
P/E ratio (avg)x
9.123
8.879
10.02
9.610
9.776
9.093
10.43
11.30
12.57
13.09
7.183
11.30
9.899
36
32.38
EV/EBITx
23.96
23.31
23.03
21.96
20.24
17.46
18.59
19.50
17.51
18.49
15.80
18.49
19.87
35
19.42
FCF yield (avg)%
23.19
25.05
22.53
21.85
19.44
19.85
20.19
21.78
19.78
16.92
18.77
19.85
20.99
31
15.46
FCF margin%
14.04
12.27
14.92
16.25
15.93
17.18
14.24
16.28
18.56
18.35
24.83
17.18
16.09
33
1.203
FCF / Net incomex
0.616
0.671
0.756
0.818
0.821
0.776
0.719
0.767
0.759
0.713
0.362
0.759
0.757
62
27.85
ROIC%
9.88
11.00
11.26
13.22
10.75
9.54
11.52
12.91
11.68
10.63
13.03
11.52
11.13
91
16.70
Return on equity%
14.80
14.62
16.42
18.99
20.18
19.49
21.27
19.57
20.29
21.95
15.82
20.29
19.53
12
5.73
Return on assets%
17.72
16.05
13.62
14.34
13.18
11.68
11.50
10.18
13.01
13.90
24.63
11.68
13.40
10
0.24
EPS$
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.08
0.08
0.09
0.27
3.58%
3.25%
—
8.86
EPS growth%
21.78
22.73
25.72
23.25
24.76
25.76
27.88
29.04
26.97
26.38
25.01
26.97
25.74
26
0.11
Bookvalue per sh$
0.23
0.23
0.22
0.19
0.20
0.18
0.17
0.17
0.16
0.15
0.21
(4.77%)
(3.52%)
—
0.11
FCF per share$
0.39
0.40
0.41
0.40
0.39
0.38
0.38
0.42
0.46
0.41
0.26
1.01%
1.35%
—
0.05
Dividend per sh$
0.24
0.22
0.22
0.22
0.23
0.25
0.24
0.26
0.28
0.27
0.16
3.08%
0.77%
—
27.59
Div yield (avg)%
21.18
19.44
18.57
15.61
17.39
14.55
14.32
11.52
11.44
12.59
27.17
12.59
15.08
82
23.21
Payout ratio%
8.06
6.24
4.48
5.56
6.18
7.06
9.13
7.87
10.48
9.81
22.52
9.13
7.46
41
6.390
Shares (diluted)M
7.368
8.099
7.882
8.647
9.192
9.276
8.561
7.549
7.867
7.027
6.543
(5.23%)
0.08%
37
20.63
Buyback yield%
19.69
20.16
23.11
21.93
22.53
21.04
19.80
22.36
20.55
19.18
22.73
20.55
20.80
58
1.456
D/E ratiox
1.109
1.320
1.332
1.501
1.685
1.811
1.968
2.164
2.287
2.700
0.961
2.164
1.748
15
0.348
Enterprise value$M
0.867
0.889
0.934
0.881
0.871
0.919
0.906
0.916
1.034
1.062
0.188
4.04%
3.56%
73
2.070
LT debt$M
0.869
0.942
1.018
1.007
1.089
1.193
1.109
1.148
1.132
1.121
1.659
0.58%
2.40%
40
Revenue
$2.320M
6.57%
1.00×
Cost of revenue
$1.587M
6.36%
0.98×
Operating expenses
$0.490M
6.81%
1.02×
Goodwill & intangibles
14.26%
Spread over hurdle
(4.62%)