0.299
Revenue$M
0.181
0.192
0.209
0.225
0.239
0.257
0.275
0.294
0.311
0.333
0.313
6.89%
7.01%
95
10.52
Revenue growth%
30.33
31.54
29.70
30.02
30.48
27.78
28.11
27.41
27.72
24.90
5.43
27.72
28.90
28
9.19
Gross margin%
4.75
6.22
9.21
11.87
12.68
11.27
11.94
11.46
12.39
11.32
23.66
11.46
11.39
49
14.13
Operating margin%
22.93
22.39
22.93
20.34
21.39
23.56
22.01
20.50
21.78
19.56
18.61
21.78
21.89
37
23.86
Net margin%
13.55
15.00
17.07
17.29
18.08
19.30
17.25
17.01
14.57
16.22
24.19
17.01
17.04
83
17.93
P/E ratio (avg)x
16.67
17.52
16.43
16.61
18.03
17.57
19.21
19.07
19.63
21.92
18.74
19.21
17.80
15
13.33
EV/EBITx
14.82
16.09
15.32
16.88
17.64
17.54
16.05
17.77
16.50
15.31
28.72
16.50
16.30
45
6.23
FCF yield (avg)%
17.50
20.11
19.24
22.21
20.82
23.75
21.38
22.02
19.43
20.14
21.53
21.38
20.48
93
22.70
FCF margin%
17.42
15.44
12.65
11.77
14.76
17.27
15.12
17.64
16.11
17.78
23.67
17.27
15.78
32
0.390
FCF / Net incomex
0.730
0.693
0.698
0.782
0.865
0.939
0.870
0.908
0.863
0.796
1.628
0.870
0.829
87
20.53
ROIC%
20.12
22.92
20.85
20.93
21.28
19.76
17.47
17.15
16.03
16.60
19.88
17.15
19.94
15
23.34
Return on equity%
33.20
31.41
33.38
34.37
35.72
35.51
35.83
33.44
34.55
33.06
19.92
34.55
33.90
33
26.75
Return on assets%
6.95
8.80
8.10
7.25
6.42
8.34
10.26
11.42
12.09
10.06
13.16
10.26
8.57
5
0.23
EPS$
0.42
0.42
0.47
0.46
0.42
0.46
0.46
0.45
0.42
0.46
0.26
1.88%
2.04%
—
26.07
EPS growth%
28.86
31.02
33.12
33.00
33.69
33.85
36.02
34.86
34.09
33.91
18.61
34.09
33.77
91
0.16
Bookvalue per sh$
0.20
0.23
0.24
0.25
0.28
0.32
0.32
0.33
0.35
0.37
0.20
6.06%
5.62%
—
0.15
FCF per share$
0.64
0.70
0.69
0.75
0.81
0.96
1.02
1.05
1.19
1.24
0.17
9.05%
7.22%
—
0.06
Dividend per sh$
0.07
0.07
0.06
0.07
0.06
0.06
0.06
0.06
0.06
0.05
0.34
(3.22%)
(2.45%)
—
13.30
Div yield (avg)%
19.14
19.19
17.18
18.50
20.94
22.66
22.95
22.58
24.06
24.48
25.79
22.95
21.76
32
29.59
Payout ratio%
13.52
15.87
18.80
17.84
15.66
16.54
14.70
15.55
15.25
17.55
10.11
15.55
15.77
92
0.661
Shares (diluted)M
0.761
0.905
1.069
1.151
1.107
1.157
1.219
1.204
1.262
1.346
0.667
3.97%
6.26%
15
26.38
Buyback yield%
2.31
2.78
1.94
1.25
1.94
3.21
2.19
5.08
5.02
7.87
7.93
5.02
2.54
88
1.267
D/E ratiox
0.562
0.578
0.564
0.593
0.542
0.541
0.566
0.602
0.559
0.627
0.108
0.566
0.565
92
0.270
Enterprise value$M
0.545
0.581
0.557
0.574
0.617
0.697
0.720
0.774
0.840
0.816
0.153
5.77%
5.79%
57
0.070
LT debt$M
0.174
0.163
0.140
0.137
0.118
0.114
0.105
0.100
0.096
0.094
0.157
(4.40%)
(5.78%)
42
Revenue
$0.333M
7.01%
1.00×
Cost of revenue
$0.165M
7.10%
1.01×
Operating expenses
$0.067M
6.54%
0.96×
Goodwill & intangibles
13.87%
Spread over hurdle
(2.19%)