7.565
Revenue$M
6.360
6.722
7.283
7.817
8.274
8.984
9.790
10.36
11.19
12.18
7.798
8.03%
7.63%
9
12.90
Revenue growth%
13.05
15.48
14.45
17.13
16.30
13.49
14.95
14.31
16.09
15.89
26.03
14.95
15.21
79
4.30
Gross margin%
4.05
1.07
0.40
0.40
1.58
0.40
0.40
0.41
1.32
4.07
10.15
0.41
0.74
74
11.67
Operating margin%
25.32
27.54
28.07
25.26
22.76
22.68
23.45
23.09
20.60
19.41
24.89
22.68
23.27
19
16.63
Net margin%
20.66
22.87
20.24
18.42
16.80
18.31
16.12
17.28
17.26
18.02
19.56
17.28
18.17
32
35.86
P/E ratio (avg)x
42.38
46.39
48.68
53.88
52.16
59.13
63.34
66.12
74.66
80.65
6.469
66.12
56.51
16
13.61
EV/EBITx
55.72
55.94
64.11
63.16
73.21
86.31
99.77
113.7
114.1
131.5
20.37
113.7
79.76
95
22.56
FCF yield (avg)%
23.18
24.49
27.39
27.75
27.84
25.08
27.12
24.54
22.31
20.10
13.34
24.54
24.81
21
29.32
FCF margin%
10.52
9.75
10.95
12.59
11.16
12.15
11.46
12.26
14.17
14.84
19.68
12.26
11.80
22
1.112
FCF / Net incomex
2.149
2.474
2.956
3.506
4.079
4.754
5.334
6.428
6.890
7.990
1.676
6.428
4.416
30
9.88
ROIC%
24.02
24.84
25.67
23.31
23.85
22.76
20.31
18.23
18.96
16.27
9.63
18.96
23.04
76
3.32
Return on equity%
8.42
5.43
3.70
4.32
5.33
4.10
1.54
0.40
1.58
3.87
9.75
1.58
3.99
46
18.16
Return on assets%
2.29
1.57
0.40
1.74
2.21
0.42
0.40
0.40
0.40
0.74
25.73
0.40
0.58
60
0.40
EPS$
0.58
0.60
0.56
0.58
0.56
0.65
0.71
0.69
0.66
0.62
0.43
2.15%
1.37%
—
12.70
EPS growth%
22.50
20.24
19.64
19.66
22.05
19.10
21.43
22.57
22.26
22.44
23.00
22.26
21.74
31
0.27
Bookvalue per sh$
0.14
0.14
0.16
0.16
0.15
0.16
0.17
0.18
0.20
0.18
0.12
3.88%
3.25%
—
0.41
FCF per share$
0.13
0.14
0.14
0.15
0.15
0.17
0.18
0.21
0.23
0.25
0.25
10.64%
7.49%
—
0.32
Dividend per sh$
0.12
0.12
0.13
0.13
0.14
0.14
0.13
0.14
0.13
0.13
0.50
(1.48%)
0.72%
—
25.79
Div yield (avg)%
27.80
25.00
24.16
26.42
25.81
25.49
22.98
23.48
24.31
23.80
23.55
23.80
24.66
26
3.77
Payout ratio%
22.62
22.70
20.25
20.96
19.87
21.79
20.69
21.15
22.30
23.85
6.57
21.79
21.47
87
23.01
Shares (diluted)M
23.51
26.27
30.04
32.08
36.25
40.30
40.33
40.49
37.05
37.98
23.84
0.94%
3.98%
89
17.03
Buyback yield%
22.25
23.73
22.14
23.96
21.85
20.87
20.65
19.60
21.97
19.63
21.64
20.65
21.91
67
1.087
D/E ratiox
1.181
1.121
1.253
1.254
1.269
1.280
1.383
1.566
1.703
1.918
1.558
1.566
1.275
9
12.58
Enterprise value$M
8.296
7.669
6.492
6.621
5.621
5.813
5.453
4.727
4.321
3.705
13.72
(8.00%)
(8.15%)
24
1.163
LT debt$M
2.763
2.699
3.018
2.989
2.879
3.043
3.015
2.944
2.812
3.216
5.734
2.24%
1.88%
50
Revenue
$12.18M
7.63%
1.00×
Cost of revenue
$8.106M
7.33%
0.97×
Operating expenses
$1.603M
8.19%
1.05×
Goodwill & intangibles
14.51%
Spread over hurdle
(1.89%)