7.599
Revenue$M
5.477
5.734
5.983
6.189
6.459
6.743
7.162
7.445
7.979
8.479
7.831
5.59%
4.90%
75
6.46
Revenue growth%
16.21
15.44
14.12
15.55
17.66
16.95
17.53
16.19
13.50
11.69
13.68
16.19
15.87
58
25.86
Gross margin%
20.31
17.86
19.39
20.12
22.77
24.87
22.79
22.49
21.44
19.52
18.77
22.49
20.88
49
2.73
Operating margin%
23.58
22.72
22.43
24.92
22.63
23.76
22.43
22.06
21.88
22.02
19.43
22.06
22.53
61
14.95
Net margin%
27.56
25.12
27.48
27.03
26.60
24.93
21.96
22.66
20.21
17.92
7.67
21.96
25.03
41
18.05
P/E ratio (avg)x
25.41
26.26
28.27
25.69
27.06
25.83
22.83
24.10
25.60
23.53
15.86
24.10
25.65
74
32.65
EV/EBITx
16.84
15.73
14.34
12.29
13.12
11.11
11.99
10.89
9.725
8.655
13.12
10.89
12.14
48
29.15
FCF yield (avg)%
0.40
0.40
0.40
0.40
3.23
3.72
2.74
0.72
0.40
2.12
29.70
2.12
0.56
26
29.03
FCF margin%
25.35
27.71
25.28
22.44
20.30
22.65
24.48
21.59
22.85
21.42
25.97
22.65
22.75
86
1.193
FCF / Net incomex
0.929
0.995
1.110
1.282
1.419
1.483
1.536
1.603
1.602
1.679
0.712
1.602
1.451
61
18.24
ROIC%
5.19
2.77
1.53
0.97
3.08
4.44
5.61
4.36
2.06
0.40
26.87
4.36
2.92
21
25.24
Return on equity%
15.02
12.98
15.20
17.08
17.36
17.51
14.55
14.87
14.43
12.98
6.10
14.55
14.95
10
7.11
Return on assets%
14.40
14.64
12.76
13.67
12.78
10.89
8.77
7.93
7.07
6.30
7.26
7.93
11.83
8
0.19
EPS$
0.15
0.17
0.18
0.21
0.22
0.24
0.24
0.24
0.23
0.26
0.22
3.20%
6.14%
—
3.37
EPS growth%
17.42
17.70
19.07
21.34
22.79
22.61
24.74
26.87
27.11
25.85
8.61
25.85
22.70
21
0.21
Bookvalue per sh$
0.13
0.14
0.14
0.14
0.16
0.19
0.22
0.22
0.24
0.26
0.07
9.79%
7.94%
—
0.20
FCF per share$
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.15
(1.18%)
(1.06%)
—
0.16
Dividend per sh$
0.38
0.39
0.41
0.47
0.50
0.59
0.69
0.75
0.83
0.85
0.09
11.07%
8.81%
—
25.01
Div yield (avg)%
15.15
17.46
19.00
21.57
19.14
20.91
23.84
26.70
25.53
26.52
2.98
25.53
21.24
10
9.47
Payout ratio%
23.67
25.16
27.71
27.04
27.17
25.61
24.82
26.73
23.76
23.75
16.50
24.82
25.38
38
13.78
Shares (diluted)M
20.17
21.38
22.35
24.33
26.85
26.69
28.39
31.18
31.85
35.29
13.75
5.62%
6.33%
74
21.75
Buyback yield%
32.61
31.19
33.93
36.79
37.09
38.46
41.23
38.50
35.56
37.24
13.33
38.46
36.94
36
0.742
D/E ratiox
1.030
1.135
1.287
1.265
1.499
1.491
1.523
1.579
1.564
1.813
1.518
1.564
1.495
59
3.975
Enterprise value$M
4.651
4.691
4.699
4.238
3.850
3.655
3.322
3.413
3.009
3.115
5.101
(4.15%)
(4.30%)
38
6.206
LT debt$M
1.206
1.321
1.278
1.475
1.426
1.589
1.683
1.572
1.759
1.692
1.627
3.48%
3.61%
80
Revenue
$8.479M
4.90%
1.00×
Cost of revenue
$5.297M
5.09%
1.02×
Operating expenses
$0.816M
3.96%
0.91×
Goodwill & intangibles
16.72%
Spread over hurdle
26.75%