1.944
Revenue$M
17.26
18.76
20.28
21.62
23.32
24.90
27.58
29.53
32.63
35.83
2.008
8.98%
8.35%
45
19.46
Revenue growth%
13.59
14.36
12.74
15.56
16.96
17.67
19.89
16.89
18.26
17.64
24.02
17.67
16.92
10
17.01
Gross margin%
18.79
20.07
17.92
18.97
20.36
19.83
16.89
14.72
14.86
17.05
20.04
16.89
18.36
53
22.55
Operating margin%
24.82
23.49
25.50
28.17
27.50
26.78
25.97
28.75
28.92
28.91
20.27
28.75
27.14
72
25.67
Net margin%
23.54
24.45
27.39
25.98
28.41
31.00
30.69
32.37
33.29
32.96
9.85
32.37
29.55
77
12.30
P/E ratio (avg)x
6.888
7.182
6.445
6.858
6.977
6.273
5.731
5.150
4.821
4.661
31.16
5.150
6.359
30
7.704
EV/EBITx
48.90
48.25
47.24
56.31
62.59
70.62
79.72
91.51
91.31
89.46
19.55
89.46
66.61
28
9.92
FCF yield (avg)%
16.10
17.27
20.22
17.56
16.74
19.45
20.67
21.43
18.46
21.38
8.08
20.67
18.95
62
3.93
FCF margin%
29.53
28.73
30.69
29.15
26.36
28.73
28.84
26.21
24.29
23.77
6.59
26.21
28.73
62
0.802
FCF / Net incomex
1.857
1.858
1.825
2.083
2.418
2.456
2.384
2.387
2.523
2.704
0.251
2.456
2.386
88
13.88
ROIC%
20.99
23.15
23.29
20.41
18.45
20.10
18.15
20.49
18.57
15.96
11.09
18.57
20.25
10
28.35
Return on equity%
7.89
9.18
11.28
13.41
15.86
17.07
14.99
15.50
15.12
16.00
11.44
15.50
15.06
6
22.74
Return on assets%
21.04
20.01
22.43
19.50
21.71
22.98
24.76
24.65
27.49
27.78
19.02
24.76
22.70
10
0.06
EPS$
0.10
0.10
0.10
0.11
0.12
0.14
0.16
0.16
0.17
0.17
0.07
7.52%
5.86%
—
20.52
EPS growth%
14.23
15.39
13.94
11.59
13.93
11.26
8.83
10.32
11.71
9.58
17.59
10.32
11.65
46
0.05
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.07
2.86%
(0.07%)
—
0.03
FCF per share$
0.08
0.07
0.06
0.06
0.06
0.05
0.05
0.05
0.04
0.05
0.06
(4.12%)
(4.49%)
—
0.10
Dividend per sh$
0.12
0.13
0.12
0.13
0.14
0.15
0.14
0.15
0.17
0.16
0.12
2.48%
3.98%
—
9.01
Div yield (avg)%
23.37
25.20
25.09
24.89
24.34
26.40
25.68
23.75
26.41
29.32
9.22
26.40
25.15
46
16.69
Payout ratio%
23.05
22.60
19.73
16.97
17.87
15.33
16.24
15.46
17.52
19.49
25.22
16.24
17.69
21
152.4
Shares (diluted)M
161.2
164.1
161.5
166.0
159.4
153.9
159.4
164.7
165.0
149.6
154.7
(1.26%)
(0.39%)
82
2.38
Buyback yield%
27.64
29.67
31.46
29.25
29.64
28.56
29.14
29.86
29.86
28.56
9.40
29.14
29.45
63
0.285
D/E ratiox
0.526
0.550
0.549
0.512
0.558
0.608
0.612
0.686
0.799
0.932
0.622
0.686
0.583
47
19.77
Enterprise value$M
6.951
6.779
5.738
5.545
5.739
5.468
4.781
5.028
4.552
4.634
6.153
(4.19%)
(3.85%)
35
14.06
LT debt$M
21.55
19.59
21.12
20.69
21.70
20.86
22.75
23.45
26.11
27.35
21.12
4.74%
2.97%
24
Revenue
$35.83M
8.35%
1.00×
Cost of revenue
$20.10M
8.71%
1.03×
Operating expenses
$8.401M
8.21%
0.99×
Property and equipment
16.18%
Goodwill & intangibles
14.70%
Spread over hurdle
(5.28%)