4.475
Revenue$M
5.201
5.478
5.855
6.047
6.219
6.578
6.875
7.244
7.700
8.209
4.916
5.71%
5.03%
69
21.68
Revenue growth%
27.51
26.30
27.22
27.24
24.76
23.39
25.65
23.62
26.32
28.13
10.75
25.65
26.31
39
4.99
Gross margin%
24.99
27.64
30.59
32.93
33.22
32.77
32.94
34.26
37.12
38.83
24.07
34.26
32.93
51
25.82
Operating margin%
8.10
10.76
11.89
11.48
14.42
15.24
17.92
20.39
18.89
18.84
26.98
18.84
14.83
40
7.69
Net margin%
6.99
7.09
7.93
6.08
6.23
6.33
7.39
4.60
2.94
4.08
12.07
4.60
6.28
55
31.14
P/E ratio (avg)x
16.68
15.83
15.31
18.01
17.36
19.78
20.72
21.22
24.75
25.63
28.72
21.22
18.89
46
13.34
EV/EBITx
38.26
43.01
49.47
52.33
57.73
68.19
78.59
81.92
88.26
105.0
36.28
81.92
62.96
61
9.41
FCF yield (avg)%
18.70
17.05
14.39
13.62
11.00
13.13
14.75
17.46
16.48
15.73
21.47
15.73
15.24
25
4.04
FCF margin%
7.67
8.53
6.72
3.74
6.21
5.36
6.27
4.40
2.17
0.40
15.51
4.40
5.78
67
0.459
FCF / Net incomex
1.712
1.898
2.157
2.542
2.610
2.908
3.417
3.881
3.905
3.868
0.809
3.868
2.759
45
26.65
ROIC%
19.19
17.87
19.86
18.02
18.52
16.16
15.35
16.16
17.28
16.82
9.73
16.16
17.58
30
29.53
Return on equity%
29.92
31.13
29.37
27.40
26.39
26.78
28.50
26.48
23.84
24.49
2.83
26.48
27.09
94
7.15
Return on assets%
21.44
19.08
17.17
19.22
21.80
22.74
22.93
22.81
20.49
17.74
19.07
22.74
20.97
36
0.04
EPS$
0.15
0.13
0.13
0.13
0.12
0.11
0.11
0.11
0.11
0.12
0.05
(0.75%)
(2.00%)
—
11.60
EPS growth%
10.44
11.11
10.01
7.35
9.18
11.09
12.80
11.55
12.64
15.25
13.89
12.64
11.10
51
0.06
Bookvalue per sh$
0.13
0.14
0.14
0.16
0.16
0.19
0.19
0.18
0.20
0.19
0.05
3.31%
4.14%
—
0.03
FCF per share$
0.10
0.11
0.12
0.12
0.10
0.10
0.10
0.10
0.08
0.08
0.10
(3.84%)
(3.14%)
—
0.13
Dividend per sh$
0.21
0.25
0.26
0.27
0.27
0.25
0.28
0.32
0.35
0.39
0.06
7.95%
7.56%
—
3.45
Div yield (avg)%
23.39
25.48
26.71
26.49
24.73
22.21
19.99
22.21
20.65
23.34
18.42
22.21
23.36
34
28.73
Payout ratio%
13.51
12.30
13.43
16.18
17.81
15.97
13.89
13.41
14.78
16.22
19.45
14.78
14.33
90
52.00
Shares (diluted)M
69.77
74.41
77.75
78.60
82.55
89.12
99.91
110.9
123.0
142.4
51.60
11.52%
8.82%
20
17.47
Buyback yield%
2.96
4.72
6.80
4.19
6.47
7.64
9.13
6.79
5.70
5.52
21.07
6.79
6.09
67
1.758
D/E ratiox
1.903
1.942
2.227
2.330
2.660
2.662
3.041
3.088
3.268
3.912
0.295
3.088
2.661
19
7.771
Enterprise value$M
7.860
7.694
8.150
7.986
8.644
8.125
8.360
8.526
8.691
7.607
6.772
(2.52%)
(0.98%)
43
4.869
LT debt$M
0.934
0.872
0.784
0.840
0.865
0.759
0.674
0.699
0.627
0.572
4.247
(7.94%)
(4.38%)
73
Revenue
$8.209M
5.03%
1.00×
Cost of revenue
$5.746M
5.03%
1.00×
Operating expenses
$1.291M
5.20%
1.02×
Spread over hurdle
(5.64%)