3.044
Revenue$M
2.539
2.668
2.705
2.813
2.945
3.109
3.256
3.334
3.413
3.114
3.223
3.95%
4.08%
65
19.06
Revenue growth%
1.57
1.42
0.54
0.40
0.40
0.93
0.95
1.51
1.45
23.92
22.71
0.95
1.18
6
22.72
Gross margin%
24.34
25.60
23.77
22.50
24.43
23.91
21.26
21.90
19.68
13.18
28.11
21.90
23.14
24
3.41
Operating margin%
30.95
32.13
30.74
27.96
27.23
24.61
25.46
27.77
25.28
12.78
7.26
25.46
27.86
86
14.28
Net margin%
8.41
9.27
12.16
10.64
8.98
8.77
11.03
13.19
11.28
22.02
13.37
11.03
10.31
12
24.04
P/E ratio (avg)x
32.36
33.65
31.17
31.42
29.52
28.80
28.24
25.99
27.63
35.13
31.37
28.24
30.35
20
37.49
EV/EBITx
13.69
11.89
11.18
9.674
8.268
8.372
8.053
7.220
6.937
16.23
19.53
8.053
9.023
67
22.68
FCF yield (avg)%
21.38
24.23
26.11
27.34
25.29
26.32
28.82
30.17
29.69
5.30
6.12
28.82
26.21
49
15.43
FCF margin%
0.63
0.40
1.77
2.19
0.64
2.48
2.60
0.40
1.28
15.07
8.49
1.28
1.12
70
0.848
FCF / Net incomex
1.769
1.901
1.916
1.840
1.679
1.771
1.853
1.641
1.467
1.319
0.367
1.679
1.805
53
2.67
ROIC%
14.28
15.64
15.03
16.99
19.69
20.20
21.66
21.21
23.90
13.48
9.91
21.21
18.34
94
28.39
Return on equity%
7.63
10.14
11.18
10.28
11.92
10.56
10.97
11.96
11.96
26.32
23.67
11.92
10.76
12
16.09
Return on assets%
4.61
4.91
6.27
6.26
3.72
4.58
6.10
4.15
6.93
28.10
4.88
4.58
4.76
20
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.55%
1.87%
—
18.19
EPS growth%
28.08
25.34
23.37
26.04
27.87
28.14
30.75
29.44
31.61
15.06
14.23
29.44
27.97
54
0.04
Bookvalue per sh$
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
6.22%
3.72%
—
0.03
FCF per share$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
2.02%
5.82%
—
0.03
Dividend per sh$
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.01
0.02
1.28%
2.68%
—
6.13
Div yield (avg)%
8.55
10.39
10.03
12.00
10.50
12.41
10.44
7.98
9.47
15.31
16.18
10.44
10.21
47
17.70
Payout ratio%
19.01
17.92
15.53
16.02
15.75
13.37
10.41
12.44
15.29
2.49
22.83
13.37
15.64
88
76.39
Shares (diluted)M
95.11
86.88
93.88
102.9
100.3
112.1
115.4
109.9
115.6
76.10
78.56
2.35%
2.68%
64
16.62
Buyback yield%
13.36
10.57
13.28
13.85
11.50
10.30
9.22
9.43
12.26
16.33
5.29
10.30
11.88
32
1.372
D/E ratiox
1.196
1.337
1.305
1.510
1.607
1.591
1.776
1.953
2.217
0.587
1.311
1.776
1.551
28
3.822
Enterprise value$M
1.699
1.662
1.683
1.798
2.018
2.098
2.276
2.100
1.969
3.994
1.040
1.84%
0.96%
92
3.560
LT debt$M
0.858
0.976
0.999
0.959
0.869
0.995
1.114
1.045
1.053
3.668
0.936
1.89%
0.68%
40
Revenue
$3.413M
4.08%
1.00×
Cost of revenue
$1.998M
4.40%
1.03×
Operating expenses
$0.671M
4.01%
0.99×
Goodwill & intangibles
15.97%
Spread over hurdle
(2.99%)