1.328
Revenue$M
6.148
6.680
7.051
7.721
8.132
8.819
9.538
10.26
11.04
11.69
1.451
7.53%
7.39%
16
27.49
Revenue growth%
31.21
29.49
31.32
28.70
30.28
31.57
30.92
31.67
29.13
29.37
5.83
30.92
30.60
72
29.35
Gross margin%
24.69
25.92
23.16
20.47
22.93
24.24
22.28
22.14
23.47
25.73
3.42
23.47
23.32
26
10.45
Operating margin%
20.51
18.97
19.89
18.82
21.78
20.76
18.60
18.09
18.78
17.69
20.81
18.60
18.89
46
14.50
Net margin%
22.89
20.63
21.10
18.40
20.70
21.24
21.13
19.19
17.51
18.93
4.92
19.19
20.67
11
6.321
P/E ratio (avg)x
17.12
14.90
14.68
13.35
12.82
11.82
10.09
9.631
8.645
7.931
16.89
9.631
12.32
20
6.755
EV/EBITx
36.27
34.79
40.90
40.35
43.23
48.40
49.81
57.89
66.27
64.73
25.48
57.89
45.82
88
11.66
FCF yield (avg)%
15.01
17.78
17.29
20.28
17.55
14.59
15.94
14.54
11.71
10.37
9.28
14.54
15.47
65
29.76
FCF margin%
18.34
16.26
16.84
17.88
18.50
16.93
15.91
14.67
12.26
9.80
20.97
14.67
16.55
58
1.398
FCF / Net incomex
0.410
0.431
0.466
0.500
0.541
0.613
0.615
0.614
0.682
0.631
1.758
0.615
0.577
36
9.77
ROIC%
26.96
26.99
27.89
26.96
26.18
25.16
27.43
28.88
27.37
28.77
17.06
27.43
27.18
26
2.66
Return on equity%
19.24
20.38
22.70
21.12
22.67
22.88
20.65
23.25
20.67
19.18
22.31
20.67
20.90
25
24.90
Return on assets%
24.58
24.79
25.73
23.94
26.77
23.94
23.57
24.35
22.72
22.97
29.92
23.57
24.14
23
0.26
EPS$
0.54
0.60
0.59
0.67
0.71
0.66
0.68
0.75
0.86
0.93
0.27
5.74%
7.01%
—
29.62
EPS growth%
15.25
15.30
13.45
12.79
14.94
15.73
14.77
16.59
15.31
12.54
16.80
15.31
15.09
54
0.29
Bookvalue per sh$
0.09
0.08
0.08
0.09
0.09
0.08
0.08
0.07
0.07
0.06
0.16
(7.05%)
(5.17%)
—
0.07
FCF per share$
0.12
0.12
0.11
0.11
0.12
0.12
0.14
0.14
0.15
0.16
0.06
6.00%
2.32%
—
0.40
Dividend per sh$
0.61
0.60
0.59
0.66
0.75
0.77
0.88
0.98
0.97
1.06
0.22
7.17%
5.57%
—
10.16
Div yield (avg)%
23.77
23.39
25.07
27.49
25.35
24.57
27.10
29.41
27.08
24.51
17.03
27.08
25.21
77
10.98
Payout ratio%
28.23
26.99
26.84
29.34
31.23
33.21
33.06
32.03
31.87
29.32
10.24
32.03
30.28
75
10.19
Shares (diluted)M
17.75
17.26
18.06
17.87
19.60
21.00
24.17
23.28
26.02
31.14
10.19
9.70%
7.70%
66
12.47
Buyback yield%
20.10
18.40
18.54
15.58
16.33
16.36
16.50
17.00
16.40
17.90
15.01
16.50
16.75
64
0.782
D/E ratiox
0.425
0.457
0.484
0.472
0.440
0.396
0.377
0.418
0.451
0.418
1.257
0.418
0.432
40
3.448
Enterprise value$M
1.877
2.025
2.391
2.340
2.559
2.617
3.038
3.435
3.868
3.943
9.096
9.03%
7.24%
50
2.187
LT debt$M
6.182
6.302
5.947
6.271
5.705
5.518
5.819
5.791
6.498
6.276
11.38
1.93%
0.94%
8
Revenue
$11.69M
7.39%
1.00×
Cost of revenue
$7.270M
7.22%
0.98×
Operating expenses
$2.546M
7.88%
1.05×
Cash and investments
15.50%
Spread over hurdle
75.26%