0.851
Revenue$M
2.596
2.762
2.992
3.325
3.693
4.079
4.496
4.947
5.325
5.704
0.947
9.08%
9.23%
7
29.31
Revenue growth%
24.07
21.95
23.67
25.99
28.85
26.23
28.54
28.80
29.30
26.88
16.00
28.54
26.56
71
3.87
Gross margin%
13.41
11.64
11.42
12.58
9.86
10.94
11.72
9.42
7.50
9.47
22.41
9.47
11.18
69
18.06
Operating margin%
23.82
25.14
28.11
27.14
25.47
26.31
24.12
21.97
21.19
19.46
27.35
21.97
24.63
20
16.01
Net margin%
10.21
7.97
8.96
8.92
7.87
5.50
3.71
4.36
7.01
8.85
11.88
5.50
7.92
15
16.78
P/E ratio (avg)x
23.41
22.13
22.26
25.30
25.34
29.13
29.91
33.36
33.54
34.29
26.34
33.36
27.24
16
37.48
EV/EBITx
17.75
16.69
16.31
16.73
17.65
15.85
15.43
15.30
16.16
15.58
9.356
15.58
16.23
29
9.43
FCF yield (avg)%
20.21
22.42
23.22
23.39
21.98
22.70
22.32
23.93
26.02
23.07
7.42
23.07
22.89
80
15.80
FCF margin%
21.96
22.39
23.52
21.67
19.98
18.13
19.33
22.27
20.83
18.26
19.20
19.33
21.25
93
0.121
FCF / Net incomex
0.324
0.337
0.305
0.316
0.352
0.384
0.369
0.391
0.386
0.372
1.706
0.384
0.360
86
29.74
ROIC%
16.01
17.26
18.15
19.27
19.71
20.22
17.63
18.74
17.95
20.27
5.06
18.74
18.45
93
24.27
Return on equity%
23.00
21.99
23.69
22.39
22.32
24.81
22.34
21.37
21.34
21.61
10.61
21.61
22.33
62
10.99
Return on assets%
7.36
9.13
6.89
6.56
4.90
5.05
2.36
0.57
0.82
0.40
5.62
0.82
4.97
62
0.46
EPS$
0.64
0.69
0.75
0.84
0.97
1.03
1.21
1.18
1.42
1.72
0.47
12.12%
11.75%
—
18.84
EPS growth%
12.93
13.62
10.85
11.55
13.60
13.19
13.47
16.47
17.41
15.18
28.98
15.18
13.53
63
0.10
Bookvalue per sh$
0.51
0.51
0.53
0.57
0.52
0.51
0.55
0.60
0.54
0.53
0.34
0.32%
0.20%
—
0.43
FCF per share$
0.37
0.35
0.40
0.38
0.38
0.43
0.46
0.45
0.51
0.58
0.28
9.13%
6.21%
—
0.42
Dividend per sh$
0.19
0.23
0.27
0.26
0.31
0.33
0.35
0.42
0.46
0.50
0.23
9.86%
10.55%
—
23.16
Div yield (avg)%
7.45
7.95
5.00
2.58
5.41
7.20
7.22
9.17
11.03
10.93
24.44
9.17
7.34
36
8.50
Payout ratio%
6.33
8.79
8.23
11.02
10.35
12.74
11.97
13.35
10.84
12.49
24.94
12.49
10.93
34
7.823
Shares (diluted)M
12.15
12.22
12.33
13.97
15.27
16.47
16.71
16.66
18.26
18.83
7.774
4.28%
5.71%
68
2.82
Buyback yield%
21.84
24.66
22.20
20.25
22.31
20.15
17.84
19.77
21.75
20.96
23.29
20.15
21.36
7
0.328
D/E ratiox
2.152
2.012
2.045
2.311
2.430
2.710
2.669
2.605
2.696
2.782
0.662
2.696
2.517
80
5.233
Enterprise value$M
1.739
1.597
1.553
1.446
1.513
1.508
1.450
1.578
1.512
1.568
0.674
0.71%
(0.27%)
73
0.980
LT debt$M
0.471
0.462
0.474
0.566
0.560
0.602
0.598
0.613
0.616
0.640
0.698
2.71%
3.06%
34
Revenue
$5.704M
9.23%
1.00×
Cost of revenue
$3.452M
9.19%
1.00×
Operating expenses
$1.461M
9.43%
1.02×
Goodwill & intangibles
16.53%
Spread over hurdle
(2.91%)