1.357
Revenue$M
1.621
1.706
1.809
1.880
1.932
2.065
2.219
2.362
2.507
2.600
1.466
6.12%
5.18%
51
11.31
Revenue growth%
11.36
10.05
11.44
10.65
7.94
8.92
6.68
7.95
7.28
5.87
28.54
7.28
8.44
25
22.03
Gross margin%
29.64
27.38
25.61
28.28
29.81
30.75
33.16
31.11
30.21
28.14
6.06
30.75
29.73
61
4.03
Operating margin%
5.30
5.87
5.27
3.66
2.45
0.53
0.40
0.40
0.40
0.40
21.19
0.40
1.49
72
19.60
Net margin%
26.48
27.95
30.26
32.32
29.94
32.58
31.04
30.55
30.85
33.32
11.03
31.04
30.70
18
29.47
P/E ratio (avg)x
24.69
24.11
24.04
24.66
26.77
31.82
32.38
34.09
38.19
41.82
6.508
34.09
29.29
42
35.32
EV/EBITx
11.96
12.24
11.29
11.62
11.39
10.45
9.706
9.447
10.30
10.95
22.88
10.30
11.12
50
18.11
FCF yield (avg)%
25.45
23.97
25.14
27.15
29.05
28.53
31.11
33.89
34.89
36.46
23.06
33.89
28.79
73
14.71
FCF margin%
24.77
25.76
23.87
24.42
25.53
24.47
22.93
23.52
21.06
20.91
20.31
22.93
24.14
63
0.490
FCF / Net incomex
2.145
2.316
2.377
2.279
2.626
2.493
2.611
2.934
2.743
3.032
0.252
2.743
2.552
30
18.84
ROIC%
13.21
11.17
13.27
10.67
10.91
9.29
9.45
9.25
6.37
8.70
19.56
9.25
10.06
34
16.47
Return on equity%
14.20
15.75
18.01
15.34
16.65
15.74
18.59
16.57
18.82
19.90
7.67
18.59
16.61
93
4.45
Return on assets%
26.88
28.60
30.55
30.19
32.08
29.54
30.03
27.91
25.79
27.68
7.65
27.91
29.07
27
0.05
EPS$
0.07
0.07
0.08
0.07
0.07
0.08
0.09
0.08
0.08
0.09
0.05
4.18%
1.24%
—
12.88
EPS growth%
29.40
28.24
27.85
27.55
28.26
29.70
32.03
32.23
30.74
32.62
11.64
32.03
29.55
91
0.04
Bookvalue per sh$
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.04
8.08%
7.67%
—
0.02
FCF per share$
0.03
0.04
0.04
0.05
0.06
0.06
0.06
0.07
0.07
0.07
0.03
3.02%
8.79%
—
0.03
Dividend per sh$
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.01
8.31%
7.57%
—
6.22
Div yield (avg)%
8.96
9.84
11.68
10.35
11.84
10.17
12.79
9.85
10.18
11.69
21.67
10.18
10.27
80
23.01
Payout ratio%
17.16
15.19
15.58
13.88
11.47
10.48
8.74
11.37
14.24
14.02
28.11
11.37
13.95
26
25.23
Shares (diluted)M
23.00
22.26
21.04
22.18
22.66
21.49
20.50
18.26
16.52
13.94
25.34
(9.26%)
(5.17%)
37
15.29
Buyback yield%
11.00
9.05
11.63
9.01
8.89
10.72
12.92
14.96
14.62
14.60
13.49
14.60
11.31
67
1.776
D/E ratiox
0.254
0.242
0.239
0.217
0.196
0.199
0.192
0.194
0.207
0.221
0.120
0.199
0.212
47
0.979
Enterprise value$M
2.078
2.048
2.252
2.489
2.446
2.433
2.373
2.411
2.843
3.029
1.405
4.37%
5.35%
6
1.022
LT debt$M
3.046
3.519
4.068
4.126
4.408
4.893
4.792
4.729
5.247
5.104
0.750
2.98%
6.11%
38
Revenue
$2.600M
5.18%
1.00×
Cost of revenue
$1.357M
5.22%
1.00×
Operating expenses
$0.427M
5.11%
0.99×
Goodwill & intangibles
16.82%
Spread over hurdle
43.74%