47.52
Revenue$M
31.42
32.12
33.79
35.91
36.69
39.16
40.02
40.89
43.05
44.46
50.42
3.92%
4.06%
47
14.80
Revenue growth%
15.85
18.13
17.03
19.65
17.68
19.45
22.18
21.87
22.14
20.64
8.10
21.87
19.55
34
3.46
Gross margin%
15.99
18.83
19.13
20.02
22.42
24.83
22.52
24.54
23.05
22.82
2.42
23.05
22.47
21
12.08
Operating margin%
22.61
24.98
23.74
25.68
24.35
22.23
19.24
16.40
18.47
20.97
9.30
19.24
22.42
78
21.44
Net margin%
28.97
31.59
30.54
32.46
31.60
31.39
29.64
31.92
30.82
30.31
22.57
30.82
31.10
57
24.58
P/E ratio (avg)x
44.36
47.63
48.41
57.35
61.47
69.61
78.00
93.01
109.6
106.6
19.00
93.01
65.54
18
27.15
EV/EBITx
45.99
50.34
49.06
54.30
56.92
53.47
56.61
58.43
63.82
71.67
35.21
58.43
55.46
12
16.18
FCF yield (avg)%
21.22
23.63
22.60
21.66
19.25
20.73
21.57
19.02
20.65
22.54
15.42
20.73
21.40
71
16.56
FCF margin%
17.81
20.66
21.03
24.01
22.79
21.15
23.43
20.61
21.61
21.62
23.76
21.61
21.38
86
0.781
FCF / Net incomex
1.726
1.802
1.671
1.601
1.637
1.677
1.835
1.923
1.841
2.027
1.411
1.841
1.764
13
26.38
ROIC%
23.57
25.11
27.27
25.02
22.39
22.46
20.16
17.65
20.00
20.98
20.94
20.16
22.43
21
5.45
Return on equity%
9.45
9.06
9.03
8.30
7.44
10.41
13.19
14.79
16.25
17.22
11.21
14.79
9.93
9
20.58
Return on assets%
21.59
19.10
21.75
21.38
19.41
20.27
17.58
15.08
17.95
19.75
4.50
17.95
19.58
14
0.05
EPS$
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
5.48%
4.75%
—
8.56
EPS growth%
25.14
26.48
25.64
28.18
25.39
23.73
25.65
24.15
24.50
24.98
14.41
24.50
25.27
8
0.05
Bookvalue per sh$
0.05
0.06
0.06
0.07
0.06
0.07
0.07
0.09
0.09
0.10
0.05
9.50%
8.41%
—
0.01
FCF per share$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.06
3.29%
0.29%
—
0.04
Dividend per sh$
0.05
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.08
0.05
4.57%
4.19%
—
22.47
Div yield (avg)%
25.70
23.31
24.86
27.13
24.36
24.33
22.41
23.48
22.12
21.21
15.71
22.41
23.91
86
25.53
Payout ratio%
25.43
27.57
26.83
24.41
22.54
22.24
19.49
18.88
21.02
20.78
14.77
20.78
22.39
50
263.4
Shares (diluted)M
295.7
334.2
323.7
350.5
397.0
451.1
488.8
512.8
487.7
541.8
265.4
6.42%
6.35%
77
7.66
Buyback yield%
10.89
12.08
13.32
14.15
14.53
16.95
14.89
16.91
15.51
15.20
26.61
15.51
14.71
75
1.028
D/E ratiox
1.659
1.732
2.035
1.963
2.106
2.118
2.486
2.808
3.135
3.477
1.009
2.808
2.112
29
19.87
Enterprise value$M
41.40
44.21
52.49
61.65
63.31
71.14
76.04
78.20
86.36
103.8
6.314
10.40%
10.95%
12
28.92
LT debt$M
55.32
48.31
49.26
49.56
46.64
51.07
56.09
60.66
65.27
59.60
52.15
5.03%
0.46%
68
Revenue
$44.46M
4.06%
1.00×
Cost of revenue
$25.65M
3.94%
0.99×
Operating expenses
$5.858M
4.20%
1.01×
Goodwill & intangibles
14.12%
Spread over hurdle
(3.56%)