1.509
Revenue$M
2.008
2.118
2.233
2.405
2.595
2.834
3.082
3.235
3.469
3.705
1.609
7.38%
6.96%
69
22.97
Revenue growth%
17.57
20.42
17.56
19.18
20.25
18.26
21.13
22.29
22.39
20.59
6.18
21.13
20.34
58
16.08
Gross margin%
2.38
3.62
3.04
1.13
3.61
3.10
1.24
1.63
4.28
7.07
21.68
3.10
3.07
85
9.41
Operating margin%
15.03
12.81
11.42
12.06
12.82
15.72
14.64
15.72
13.46
11.38
27.90
14.64
13.14
73
11.40
Net margin%
32.82
33.04
36.00
35.75
33.66
35.96
38.46
41.20
41.68
41.38
28.73
41.20
35.98
38
16.98
P/E ratio (avg)x
52.11
56.59
65.23
76.35
86.95
101.6
102.5
123.0
132.4
135.3
36.54
123.0
94.27
64
33.70
EV/EBITx
14.67
15.83
17.49
17.40
20.24
23.96
28.27
29.21
32.41
35.35
18.13
29.21
22.10
92
7.67
FCF yield (avg)%
9.24
8.51
7.67
6.46
8.62
11.54
11.18
8.39
10.50
9.42
15.61
10.50
8.93
7
27.92
FCF margin%
11.26
11.75
11.93
11.33
9.46
10.57
10.01
12.40
9.67
7.47
8.08
10.01
10.91
17
0.815
FCF / Net incomex
1.300
1.389
1.651
1.712
1.985
2.297
2.413
2.764
2.821
3.265
0.168
2.764
2.141
70
6.70
ROIC%
10.16
7.31
5.73
6.21
6.46
9.45
10.70
8.51
11.48
12.69
10.31
10.70
8.98
77
23.22
Return on equity%
30.74
31.17
31.58
29.74
31.18
28.75
27.82
25.17
27.24
24.51
29.66
27.24
29.25
16
18.80
Return on assets%
28.58
26.18
28.16
30.55
32.56
33.87
34.11
36.80
39.06
40.04
29.36
36.80
33.21
70
0.03
EPS$
0.06
0.06
0.06
0.08
0.08
0.09
0.10
0.10
0.11
0.12
0.03
8.22%
8.06%
—
28.67
EPS growth%
14.60
13.29
15.90
13.62
11.05
9.49
8.10
5.28
6.69
9.38
4.52
8.10
10.27
85
0.05
Bookvalue per sh$
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.07
0.04
8.31%
8.18%
—
0.05
FCF per share$
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.04
0.04
0.87%
4.10%
—
0.04
Dividend per sh$
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.02
(1.25%)
2.39%
—
16.42
Div yield (avg)%
21.95
20.41
17.91
15.24
16.74
15.91
16.12
15.59
18.29
19.85
17.99
16.12
17.33
60
14.24
Payout ratio%
15.81
16.77
16.06
18.20
16.62
14.90
14.70
17.02
16.90
18.45
10.59
16.90
16.69
11
99.74
Shares (diluted)M
128.2
137.6
139.5
156.4
171.6
173.8
175.0
180.7
184.8
199.9
97.23
3.10%
4.99%
47
28.42
Buyback yield%
20.20
22.36
22.04
21.47
21.44
22.60
19.94
20.73
18.41
21.29
7.88
20.73
21.36
62
1.780
D/E ratiox
1.698
1.852
2.029
2.106
2.241
2.078
2.161
2.117
1.986
1.821
0.975
2.078
2.054
43
1.018
Enterprise value$M
1.776
1.898
2.017
2.126
2.228
2.323
2.306
2.431
2.423
2.333
2.991
0.93%
3.00%
14
0.751
LT debt$M
5.184
5.621
6.704
7.228
7.524
7.361
8.596
9.810
10.96
11.80
2.501
9.43%
9.12%
52
Revenue
$3.705M
6.96%
1.00×
Cost of revenue
$2.482M
6.90%
0.99×
Operating expenses
$0.863M
7.12%
1.01×
Goodwill & intangibles
18.10%
Spread over hurdle
(2.11%)