3.215
Revenue$M
7.052
7.378
7.619
8.055
8.361
8.666
8.925
9.278
9.563
10.06
3.440
3.77%
3.86%
14
27.01
Revenue growth%
22.84
23.53
25.59
24.75
25.92
28.62
26.04
26.22
29.18
30.39
11.14
28.62
25.98
6
3.33
Gross margin%
14.59
16.31
18.13
16.69
16.31
15.04
16.32
17.46
16.27
15.65
19.04
16.27
16.31
20
15.44
Operating margin%
29.82
31.58
31.18
32.83
33.86
34.95
34.84
34.55
36.90
38.79
3.77
34.95
34.21
42
27.50
Net margin%
18.76
21.70
23.63
23.76
21.78
22.06
19.27
19.24
19.89
19.50
6.69
19.50
20.79
73
33.67
P/E ratio (avg)x
13.98
13.37
15.08
14.80
16.33
17.04
17.61
17.85
18.68
21.42
21.26
17.85
16.69
84
22.59
EV/EBITx
48.37
54.49
52.59
52.20
55.12
60.28
67.53
78.02
88.32
91.39
21.85
78.02
57.70
92
14.92
FCF yield (avg)%
19.67
19.76
20.69
17.84
17.14
16.75
18.99
21.39
23.18
21.11
4.05
21.11
19.72
69
16.10
FCF margin%
13.65
13.28
15.02
16.17
16.41
15.69
15.41
13.36
12.25
12.17
8.84
13.36
14.34
27
1.150
FCF / Net incomex
1.132
1.094
1.131
1.194
1.351
1.463
1.517
1.538
1.438
1.355
1.485
1.463
1.353
66
8.65
ROIC%
19.11
19.74
20.45
19.18
16.44
18.89
16.06
13.92
12.51
12.28
20.87
13.92
17.66
70
3.84
Return on equity%
0.59
1.36
2.40
5.33
3.80
2.99
4.78
4.34
6.92
5.99
18.78
4.78
4.07
61
18.09
Return on assets%
21.14
18.66
16.80
16.72
17.95
17.01
16.69
17.43
15.71
17.70
17.16
17.01
17.22
74
0.11
EPS$
0.06
0.05
0.04
0.05
0.04
0.04
0.04
0.03
0.03
0.03
0.12
(6.61%)
(5.79%)
—
7.24
EPS growth%
9.21
10.73
11.05
10.80
10.90
11.14
10.24
8.75
9.26
7.69
10.86
9.26
10.49
81
0.02
Bookvalue per sh$
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.08
0.07
9.59%
10.06%
—
0.03
FCF per share$
0.07
0.08
0.08
0.10
0.10
0.10
0.11
0.12
0.12
0.14
0.05
7.98%
10.13%
—
0.07
Dividend per sh$
0.11
0.11
0.12
0.14
0.15
0.17
0.17
0.20
0.21
0.24
0.11
9.39%
8.09%
—
2.39
Div yield (avg)%
24.18
23.59
21.06
22.57
20.21
19.11
18.31
20.70
18.86
16.12
2.73
18.86
20.46
95
9.56
Payout ratio%
21.16
23.61
26.28
29.28
28.48
26.78
26.86
28.71
29.15
29.00
17.62
28.71
27.67
11
72.19
Shares (diluted)M
57.90
54.10
50.56
57.26
58.67
57.44
55.92
50.70
47.43
48.14
72.44
(3.88%)
(2.89%)
56
14.81
Buyback yield%
10.93
11.88
10.77
10.29
9.14
11.71
11.78
10.70
9.13
6.70
17.23
10.70
10.73
30
0.459
D/E ratiox
0.522
0.501
0.512
0.520
0.508
0.460
0.450
0.402
0.356
0.379
1.433
0.402
0.480
72
8.487
Enterprise value$M
5.549
4.806
5.163
4.932
4.582
4.356
4.643
4.788
4.367
3.863
0.824
(3.36%)
(2.63%)
21
8.456
LT debt$M
0.946
1.035
1.046
0.973
0.931
0.910
1.010
0.989
1.048
1.141
1.041
4.16%
2.25%
78
Revenue
$10.06M
3.86%
1.00×
Cost of revenue
$6.777M
3.87%
1.00×
Operating expenses
$2.481M
4.27%
1.04×
Goodwill & intangibles
18.94%
Spread over hurdle
(0.89%)