8.184
Revenue$M
7.784
8.150
8.518
8.884
9.562
10.15
10.51
11.04
11.50
11.98
8.666
4.62%
4.99%
71
10.71
Revenue growth%
26.73
25.01
24.36
23.24
22.81
24.78
23.79
24.34
22.21
19.48
22.04
23.79
24.07
66
29.77
Gross margin%
32.16
34.18
36.19
38.76
39.67
42.48
43.25
42.26
39.57
40.20
12.22
42.26
39.62
61
9.15
Operating margin%
27.57
29.66
28.38
26.73
25.33
27.58
25.54
23.96
24.62
27.56
4.05
25.54
27.14
34
6.57
Net margin%
18.18
16.86
13.97
16.06
17.52
20.31
20.72
21.79
24.60
26.30
23.70
21.79
19.24
20
27.92
P/E ratio (avg)x
14.91
16.63
17.06
18.37
17.96
20.81
22.44
25.22
24.78
25.78
28.43
24.78
19.59
64
16.72
EV/EBITx
14.94
16.04
15.33
17.09
17.21
20.14
23.20
25.73
24.98
27.87
7.136
24.98
18.68
14
18.78
FCF yield (avg)%
4.97
3.22
1.67
3.42
3.29
5.11
3.52
1.27
3.74
1.18
17.93
3.52
3.36
39
26.12
FCF margin%
15.17
13.09
13.64
13.64
11.08
10.43
8.95
7.87
5.67
4.36
25.21
7.87
10.76
31
0.816
FCF / Net incomex
1.006
1.007
0.907
0.887
0.831
0.862
0.813
0.762
0.650
0.701
1.361
0.762
0.846
30
10.86
ROIC%
27.63
27.68
29.28
29.52
28.06
25.19
24.57
24.84
25.02
23.49
9.34
24.84
26.41
7
28.19
Return on equity%
19.79
21.33
22.96
23.07
21.93
22.75
22.22
24.19
23.82
25.29
8.38
23.82
22.86
65
24.01
Return on assets%
23.14
24.74
22.48
20.04
17.72
19.42
20.64
22.67
24.03
26.74
11.02
22.67
22.58
22
0.18
EPS$
0.42
0.46
0.49
0.49
0.54
0.63
0.69
0.72
0.85
0.83
0.19
8.83%
7.62%
—
11.35
EPS growth%
21.39
22.64
25.12
27.18
25.78
25.77
24.33
23.82
22.19
24.84
26.83
24.33
24.59
66
0.31
Bookvalue per sh$
0.16
0.20
0.20
0.21
0.22
0.26
0.27
0.26
0.28
0.27
0.05
3.97%
6.07%
—
0.21
FCF per share$
0.16
0.16
0.18
0.22
0.22
0.23
0.24
0.25
0.27
0.29
0.35
5.74%
7.46%
—
0.07
Dividend per sh$
0.32
0.33
0.35
0.42
0.45
0.51
0.60
0.63
0.68
0.79
0.33
11.67%
9.85%
—
24.02
Div yield (avg)%
34.18
32.84
35.15
36.83
39.64
38.64
36.50
37.42
37.47
36.02
23.15
37.42
36.66
42
20.17
Payout ratio%
26.45
28.23
28.17
30.09
28.84
30.93
27.95
25.73
24.18
24.57
11.98
25.73
28.06
56
21.73
Shares (diluted)M
22.00
24.72
26.86
26.87
27.71
27.99
27.92
25.71
29.01
26.76
20.85
(0.69%)
3.25%
14
23.66
Buyback yield%
1.18
1.67
0.63
2.20
1.29
2.89
4.87
7.09
4.86
5.08
13.18
4.87
2.55
87
0.723
D/E ratiox
2.067
2.047
2.172
2.489
2.444
2.826
3.005
2.886
2.679
2.920
0.920
2.886
2.584
83
13.73
Enterprise value$M
1.776
1.914
1.668
1.790
1.565
1.332
1.229
1.333
1.430
1.237
9.271
(4.59%)
(4.35%)
66
0.575
LT debt$M
7.454
6.893
6.537
7.060
6.323
6.042
5.718
6.068
5.704
5.133
7.103
(4.09%)
(3.62%)
90
Revenue
$11.98M
4.99%
1.00×
Cost of revenue
$7.649M
4.99%
1.00×
Operating expenses
$2.815M
5.09%
1.01×
Goodwill & intangibles
20.77%
Spread over hurdle
(4.45%)