3.326
Revenue$M
2.111
2.134
2.188
2.259
2.347
2.358
2.444
2.479
2.488
2.476
3.617
1.08%
1.56%
91
29.26
Revenue growth%
17.54
18.87
17.56
15.08
12.83
9.98
9.49
8.27
7.19
7.50
27.76
8.27
11.41
37
28.55
Gross margin%
22.47
20.61
19.33
18.86
16.13
15.95
16.65
15.58
17.64
15.27
4.11
15.95
17.14
86
6.86
Operating margin%
22.42
20.07
22.10
20.48
18.43
20.47
17.84
19.18
18.00
19.60
12.28
19.18
19.84
65
15.01
Net margin%
17.51
17.65
15.53
15.69
14.99
13.01
11.11
11.67
14.57
17.51
15.08
13.01
15.26
86
19.70
P/E ratio (avg)x
23.42
21.84
21.20
22.12
23.89
26.75
29.92
27.64
27.07
26.03
24.03
27.07
24.96
54
35.36
EV/EBITx
29.43
32.16
33.46
29.46
28.14
28.58
28.10
30.58
27.75
27.32
28.29
28.10
29.00
51
21.53
FCF yield (avg)%
0.40
0.40
3.17
2.15
0.40
3.30
3.14
4.90
5.98
6.75
14.00
4.90
3.15
11
12.47
FCF margin%
10.25
12.62
14.49
13.99
15.61
17.37
17.38
15.75
17.42
18.57
22.88
17.38
15.68
28
1.649
FCF / Net incomex
0.489
0.570
0.641
0.702
0.803
0.799
0.770
0.879
0.977
1.133
1.122
0.879
0.785
76
8.26
ROIC%
22.52
24.34
25.99
25.38
24.47
24.10
24.52
23.76
24.94
23.89
17.32
24.10
24.40
89
10.94
Return on equity%
28.49
28.62
31.32
31.82
30.69
32.68
34.00
31.99
30.77
31.78
28.07
31.99
31.55
80
22.51
Return on assets%
23.69
22.30
23.42
20.70
20.66
23.19
20.77
18.37
15.90
13.88
16.47
18.37
20.74
40
0.03
EPS$
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.07
0.03
7.63%
8.81%
—
7.84
EPS growth%
35.33
33.33
35.51
33.11
34.82
32.28
35.27
36.72
35.71
33.02
17.14
35.27
35.05
39
0.03
Bookvalue per sh$
0.02
0.02
0.02
0.03
0.03
0.02
0.02
0.03
0.03
0.03
0.02
4.33%
4.06%
—
0.02
FCF per share$
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.02
2.70%
3.98%
—
0.02
Dividend per sh$
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.01
8.04%
7.86%
—
4.55
Div yield (avg)%
29.49
32.32
34.79
32.86
34.48
32.91
31.97
34.04
31.31
34.22
16.55
32.91
32.88
46
5.80
Payout ratio%
16.26
15.43
12.77
13.76
13.85
16.70
16.75
15.02
15.18
18.12
26.20
16.70
15.30
48
127.7
Shares (diluted)M
229.4
218.3
248.5
288.3
293.1
300.8
341.7
401.6
439.3
459.5
126.3
9.41%
9.07%
85
3.35
Buyback yield%
16.87
19.68
21.57
21.56
18.59
18.42
21.42
21.39
21.24
20.79
6.95
21.24
21.01
55
1.772
D/E ratiox
0.508
0.540
0.590
0.651
0.723
0.728
0.713
0.682
0.733
0.680
1.241
0.713
0.681
61
2.399
Enterprise value$M
0.480
0.439
0.465
0.439
0.435
0.406
0.429
0.378
0.418
0.460
2.772
1.14%
0.32%
8
1.105
LT debt$M
1.904
1.757
1.682
1.508
1.491
1.655
1.672
1.527
1.540
1.577
1.645
1.12%
(2.40%)
41
Revenue
$2.476M
1.56%
1.00×
Cost of revenue
$1.537M
1.61%
1.00×
Operating expenses
$0.506M
1.61%
1.01×
Goodwill & intangibles
18.59%
Spread over hurdle
(4.22%)