1.475
Revenue$M
3.722
3.921
4.119
4.209
4.459
4.706
5.015
5.299
5.605
5.862
1.587
5.62%
5.28%
42
6.05
Revenue growth%
25.15
25.19
22.82
22.16
19.32
19.72
21.75
22.00
22.77
21.25
2.54
21.75
22.08
62
4.63
Gross margin%
7.05
4.53
3.64
2.63
5.54
2.72
1.32
2.97
2.03
0.40
9.82
2.03
2.84
6
4.95
Operating margin%
23.70
26.06
27.57
28.94
29.44
31.52
29.72
30.39
29.07
28.63
3.17
29.72
29.00
62
21.61
Net margin%
8.02
6.15
5.88
3.25
3.12
1.55
4.30
5.78
6.50
8.65
29.01
5.78
5.83
19
6.292
P/E ratio (avg)x
29.10
29.60
31.06
28.53
26.91
29.91
31.77
28.67
32.41
35.17
12.98
31.77
29.76
36
30.76
EV/EBITx
28.05
26.07
27.14
25.10
28.77
28.89
31.28
29.45
29.91
33.58
37.84
29.91
28.83
9
13.94
FCF yield (avg)%
2.27
2.16
4.01
1.78
2.17
0.82
2.84
5.68
4.58
2.98
2.81
2.98
2.55
76
13.07
FCF margin%
20.26
20.55
19.93
18.42
17.84
14.92
14.92
16.49
15.20
16.27
26.65
15.20
17.17
89
1.633
FCF / Net incomex
1.094
1.055
0.984
1.125
1.193
1.306
1.432
1.645
1.715
1.605
0.876
1.605
1.249
57
20.64
ROIC%
11.71
11.55
13.97
11.62
12.06
12.74
14.50
14.30
15.01
15.91
2.56
14.50
13.36
72
9.92
Return on equity%
15.24
12.88
15.07
16.86
19.04
21.72
19.58
19.74
22.28
21.61
2.18
21.61
19.31
65
7.00
Return on assets%
15.36
13.49
11.78
11.74
13.37
11.53
13.97
11.03
11.16
13.35
28.71
11.53
12.57
90
0.05
EPS$
0.05
0.06
0.06
0.06
0.07
0.08
0.08
0.08
0.09
0.11
0.05
10.12%
8.00%
—
28.89
EPS growth%
18.92
19.84
19.96
22.09
19.79
17.02
14.06
16.04
15.63
17.06
15.20
16.04
17.99
45
0.02
Bookvalue per sh$
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.04
(2.89%)
(2.79%)
—
0.03
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
3.04%
(0.08%)
—
0.04
Dividend per sh$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
3.94%
5.81%
—
22.03
Div yield (avg)%
11.54
12.23
10.33
11.41
11.74
11.36
9.42
8.75
7.54
6.17
9.97
8.75
10.85
60
15.95
Payout ratio%
31.78
30.89
29.10
30.18
32.56
31.89
29.28
27.19
28.83
26.69
8.06
28.83
29.73
91
35.47
Shares (diluted)M
64.97
66.02
72.80
76.06
79.81
87.82
104.3
123.8
124.0
146.6
36.51
12.93%
9.34%
94
16.47
Buyback yield%
15.27
14.20
11.77
14.17
13.51
12.46
11.92
14.47
14.89
12.23
16.00
12.46
13.84
35
0.392
D/E ratiox
0.393
0.390
0.379
0.387
0.455
0.522
0.548
0.585
0.691
0.719
0.830
0.585
0.488
93
0.774
Enterprise value$M
1.073
1.098
1.088
1.194
1.154
1.106
1.302
1.456
1.744
2.018
0.773
11.82%
7.15%
10
1.155
LT debt$M
2.232
2.492
2.305
2.558
2.628
2.680
2.904
2.957
3.203
2.972
4.754
2.49%
3.27%
27
Revenue
$5.862M
5.28%
1.00×
Cost of revenue
$3.612M
5.45%
1.02×
Operating expenses
$1.067M
4.54%
0.93×
Goodwill & intangibles
18.82%
Property and equipment
14.94%
Spread over hurdle
65.87%