0.659
Revenue$M
1.205
1.320
1.411
1.513
1.635
1.773
1.859
1.981
2.174
2.303
0.675
7.10%
7.64%
80
8.52
Revenue growth%
11.35
9.31
11.48
13.53
16.36
14.61
14.71
16.14
13.85
15.91
8.56
14.71
14.23
19
10.34
Gross margin%
25.71
28.04
27.80
26.11
26.47
27.69
30.18
28.43
27.00
27.99
26.26
27.99
27.75
79
4.52
Operating margin%
17.74
18.76
17.86
20.47
23.40
22.83
22.72
25.44
25.62
24.53
5.90
24.53
22.78
93
9.90
Net margin%
9.58
10.45
7.55
7.17
6.62
7.55
7.08
7.85
6.47
5.01
24.46
7.08
7.36
87
9.442
P/E ratio (avg)x
20.93
22.04
24.34
22.82
23.88
23.14
25.60
25.27
25.01
23.03
7.592
25.01
23.51
94
17.50
EV/EBITx
20.20
22.24
24.02
24.74
27.88
28.81
28.60
27.61
30.50
33.17
15.04
28.81
27.74
73
27.15
FCF yield (avg)%
13.17
13.90
11.86
12.53
12.98
10.27
11.92
9.69
10.51
8.91
29.57
10.27
11.89
64
25.58
FCF margin%
5.11
4.07
6.20
4.79
5.50
7.07
7.80
8.11
11.06
12.21
18.14
8.11
6.63
52
0.331
FCF / Net incomex
0.315
0.280
0.294
0.290
0.274
0.281
0.256
0.232
0.249
0.257
1.773
0.256
0.277
8
14.41
ROIC%
4.99
2.91
2.59
0.75
1.15
4.10
5.78
7.56
4.75
1.77
23.07
4.75
3.50
69
3.93
Return on equity%
22.99
20.98
21.28
18.80
19.06
16.79
17.34
18.38
16.64
14.41
16.99
16.79
18.59
67
15.49
Return on assets%
0.40
0.40
2.57
0.89
3.82
5.95
7.90
4.96
3.20
1.83
10.93
4.96
2.89
58
0.08
EPS$
0.14
0.15
0.16
0.17
0.17
0.17
0.18
0.21
0.20
0.21
0.09
4.56%
5.01%
—
5.33
EPS growth%
18.60
19.62
19.19
18.15
20.79
20.25
18.00
15.66
17.01
19.78
4.96
18.00
18.90
14
0.45
Bookvalue per sh$
0.29
0.29
0.34
0.33
0.39
0.39
0.46
0.48
0.49
0.50
0.26
5.01%
7.36%
—
0.31
FCF per share$
0.20
0.19
0.17
0.16
0.15
0.16
0.15
0.16
0.16
0.16
0.50
2.05%
(1.31%)
—
0.09
Dividend per sh$
0.23
0.22
0.22
0.24
0.26
0.26
0.28
0.25
0.24
0.23
0.17
(2.12%)
1.11%
—
18.16
Div yield (avg)%
26.55
26.66
25.57
23.93
21.17
21.45
24.35
23.99
26.57
23.58
7.26
23.99
24.17
64
4.72
Payout ratio%
29.94
30.34
30.11
27.55
30.36
28.59
29.37
27.69
30.18
29.63
22.95
29.37
29.78
93
2.988
Shares (diluted)M
4.027
3.932
4.444
5.208
4.996
5.372
5.433
5.162
5.661
5.663
3.043
2.54%
3.86%
65
22.54
Buyback yield%
30.56
29.64
27.36
25.88
25.46
22.92
20.42
21.50
22.63
22.33
10.05
22.33
24.19
80
1.603
D/E ratiox
0.295
0.285
0.290
0.301
0.262
0.239
0.255
0.223
0.213
0.210
1.035
0.223
0.259
93
1.779
Enterprise value$M
2.335
2.467
2.783
2.777
2.817
3.157
2.861
3.063
2.804
2.564
1.952
(1.86%)
1.46%
68
0.843
LT debt$M
0.216
0.254
0.296
0.316
0.313
0.371
0.356
0.375
0.376
0.393
2.085
4.67%
7.40%
11
Revenue
$2.303M
7.64%
1.00×
Cost of revenue
$1.485M
7.63%
1.00×
Operating expenses
$0.552M
7.19%
0.96×
Spread over hurdle
(7.31%)