1.485
Revenue$M
1.152
1.243
1.328
1.410
1.557
1.662
1.764
1.878
2.043
2.199
1.566
7.15%
7.66%
89
16.62
Revenue growth%
10.15
11.29
14.11
13.71
11.82
14.80
11.87
9.53
10.40
10.28
15.36
10.40
11.56
72
14.59
Gross margin%
15.31
14.60
16.33
19.09
17.99
20.41
19.70
20.53
20.04
19.11
13.79
20.04
19.10
58
19.13
Operating margin%
17.44
15.51
17.12
17.67
19.82
20.24
20.16
22.29
24.85
27.83
10.36
22.29
19.99
90
28.76
Net margin%
10.67
8.56
8.53
9.16
9.84
7.16
8.69
8.38
6.94
5.95
8.14
7.16
8.54
86
37.48
P/E ratio (avg)x
27.63
27.22
31.50
30.70
28.90
29.27
33.19
35.68
39.27
44.53
36.61
35.68
31.10
73
11.09
EV/EBITx
30.35
28.17
26.60
28.00
28.34
29.49
31.38
32.99
32.74
36.51
23.99
32.74
29.92
11
29.75
FCF yield (avg)%
5.26
8.16
9.19
10.89
7.92
8.79
11.64
8.65
9.73
7.96
8.71
8.79
8.72
21
21.67
FCF margin%
29.66
26.75
28.62
25.88
23.89
24.13
22.33
23.29
24.75
23.32
13.99
23.32
24.44
64
0.401
FCF / Net incomex
2.026
2.214
2.410
2.614
2.714
3.183
3.610
3.794
4.256
4.696
1.210
3.794
2.949
19
3.01
ROIC%
9.03
8.20
6.43
4.38
5.00
7.57
8.18
5.92
6.99
5.91
16.50
6.99
6.71
29
26.11
Return on equity%
11.78
14.46
15.88
16.46
16.36
18.30
18.80
20.54
21.70
21.47
23.50
20.54
17.38
66
8.38
Return on assets%
9.40
8.54
8.66
10.52
11.68
9.99
12.50
10.99
10.85
9.74
11.14
10.85
10.26
70
0.01
EPS$
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.01
0.43%
0.82%
—
29.75
EPS growth%
5.28
5.10
6.05
4.19
2.15
3.22
4.89
4.36
4.14
6.89
23.74
4.36
4.63
31
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.06
2.72%
6.46%
—
0.05
FCF per share$
0.08
0.09
0.10
0.10
0.11
0.12
0.14
0.13
0.13
0.14
0.06
5.44%
5.58%
—
0.07
Dividend per sh$
0.04
0.04
0.05
0.06
0.06
0.06
0.06
0.07
0.09
0.10
0.02
12.50%
10.45%
—
5.77
Div yield (avg)%
2.06
2.35
5.05
2.61
4.19
6.80
7.64
5.63
3.50
1.68
5.87
5.63
3.85
5
20.39
Payout ratio%
13.54
13.36
12.85
14.36
17.22
18.64
19.55
21.22
18.36
17.75
13.48
18.64
17.49
88
14.18
Shares (diluted)M
15.07
16.99
17.22
18.41
19.86
19.17
17.88
19.06
21.72
24.29
14.61
4.11%
4.30%
17
14.58
Buyback yield%
2.56
2.12
1.60
3.12
4.46
4.16
2.72
4.67
6.98
7.99
2.66
4.67
3.64
19
1.282
D/E ratiox
0.901
0.942
1.033
0.956
0.859
0.828
0.898
0.793
0.871
0.817
1.401
0.828
0.884
48
2.390
Enterprise value$M
2.644
2.351
2.268
2.444
2.679
2.684
2.453
2.332
2.433
2.467
0.721
(1.64%)
(1.75%)
39
0.200
LT debt$M
1.374
1.338
1.355
1.415
1.395
1.630
1.674
1.879
1.884
1.781
0.848
5.01%
2.12%
81
Revenue
$2.199M
7.66%
1.00×
Cost of revenue
$1.254M
7.75%
1.01×
Operating expenses
$0.399M
7.63%
1.00×
Goodwill & intangibles
13.78%
Spread over hurdle
(0.89%)