7.549
Revenue$M
26.39
27.72
28.48
29.92
30.72
31.74
34.03
35.38
37.52
39.23
8.142
5.02%
4.75%
60
13.19
Revenue growth%
26.86
26.54
24.97
23.98
22.88
23.41
21.70
20.33
17.61
18.53
8.25
20.33
23.15
19
16.04
Gross margin%
10.06
7.37
9.20
11.07
9.44
7.05
7.11
5.11
2.60
3.30
27.84
5.11
7.24
13
24.35
Operating margin%
22.38
24.09
26.91
27.25
27.28
28.71
30.89
33.32
32.92
34.98
16.42
32.92
28.00
77
10.74
Net margin%
28.51
27.79
25.37
27.80
28.12
29.10
28.91
29.48
29.24
26.34
23.00
29.10
28.31
31
11.92
P/E ratio (avg)x
16.17
14.54
13.88
12.50
10.94
9.975
8.703
9.060
8.043
7.386
24.79
8.703
10.46
72
25.41
EV/EBITx
54.19
59.92
65.10
71.47
71.51
82.52
90.68
88.89
88.21
88.36
22.84
88.36
77.01
50
29.95
FCF yield (avg)%
28.21
29.83
31.49
30.36
29.71
26.92
26.64
25.70
25.41
24.85
25.46
25.70
27.56
44
5.83
FCF margin%
19.12
19.84
17.33
19.49
18.61
17.46
20.06
20.75
22.89
23.30
25.80
20.75
19.66
82
0.426
FCF / Net incomex
1.813
2.179
2.264
2.317
2.587
3.064
3.183
3.116
3.316
3.234
0.917
3.183
2.826
21
21.29
ROIC%
11.75
9.42
10.93
8.86
6.69
4.69
2.97
5.37
4.82
7.64
16.01
4.82
7.16
65
17.54
Return on equity%
9.76
7.58
5.60
6.29
4.57
7.08
5.38
4.89
3.95
5.04
29.48
5.04
5.49
82
18.91
Return on assets%
15.86
15.03
13.79
16.79
14.25
16.72
19.07
21.35
22.88
23.27
23.81
21.35
16.75
29
0.02
EPS$
0.06
0.06
0.07
0.07
0.08
0.09
0.10
0.11
0.13
0.13
0.03
10.51%
10.78%
—
5.43
EPS growth%
15.56
17.94
17.20
19.25
20.89
23.46
22.10
23.90
25.88
24.52
3.61
23.90
21.50
57
0.14
Bookvalue per sh$
0.14
0.15
0.16
0.17
0.17
0.20
0.20
0.19
0.22
0.25
0.12
7.90%
6.96%
—
0.03
FCF per share$
0.09
0.10
0.11
0.12
0.13
0.14
0.15
0.17
0.17
0.16
0.08
3.29%
5.12%
—
0.14
Dividend per sh$
0.08
0.09
0.10
0.10
0.09
0.10
0.09
0.09
0.09
0.09
0.15
(1.14%)
1.28%
—
27.27
Div yield (avg)%
14.88
13.20
11.44
12.27
10.60
10.64
7.76
9.00
11.32
10.08
4.39
10.08
10.98
32
23.71
Payout ratio%
23.64
24.74
21.90
23.44
23.36
24.09
25.88
28.32
28.08
29.63
26.66
28.08
24.41
8
208.9
Shares (diluted)M
252.7
266.7
281.6
297.8
340.7
350.3
377.4
426.6
393.4
436.2
203.4
5.06%
6.86%
7
3.80
Buyback yield%
28.94
31.89
29.79
32.27
30.61
30.72
32.41
34.73
37.51
35.03
14.62
34.73
32.08
9
1.334
D/E ratiox
1.130
1.206
1.236
1.333
1.392
1.533
1.728
1.696
1.695
1.687
0.659
1.695
1.462
31
6.947
Enterprise value$M
42.88
36.68
33.33
29.87
32.16
31.31
29.14
30.18
26.14
25.00
18.07
(4.91%)
(5.23%)
92
23.53
LT debt$M
27.90
30.89
30.93
28.26
30.50
27.34
30.57
33.65
32.42
31.25
15.72
0.49%
0.17%
18
Revenue
$39.23M
4.75%
1.00×
Cost of revenue
$24.00M
4.44%
0.97×
Operating expenses
$9.126M
5.12%
1.04×
Goodwill & intangibles
16.39%
Spread over hurdle
(6.53%)