5.099
Revenue$M
10.56
10.75
11.07
11.14
11.22
11.39
11.58
11.64
11.72
11.78
5.308
0.97%
1.10%
20
17.80
Revenue growth%
21.98
21.46
22.30
22.77
25.56
27.01
25.60
27.10
26.30
27.90
29.41
27.01
25.58
84
22.05
Gross margin%
28.71
28.49
30.16
30.74
33.14
35.44
36.29
39.16
42.05
44.30
9.82
39.16
34.29
12
8.63
Operating margin%
17.26
17.20
19.79
22.28
24.11
24.32
21.90
22.83
23.89
23.71
14.85
23.71
22.55
61
20.99
Net margin%
3.97
1.82
1.53
0.40
0.40
1.63
0.40
1.08
3.47
2.75
5.22
1.63
1.58
13
14.69
P/E ratio (avg)x
12.12
12.85
11.27
11.92
12.66
13.64
14.55
12.91
13.20
12.31
28.43
13.20
12.75
16
27.43
EV/EBITx
43.57
39.81
44.11
43.28
44.70
46.04
48.38
44.68
47.57
44.02
16.49
46.04
44.40
58
15.27
FCF yield (avg)%
3.11
3.46
1.48
2.10
1.03
0.52
0.40
2.91
4.68
6.75
21.64
2.91
2.50
69
26.08
FCF margin%
5.47
6.05
5.33
3.19
5.25
7.44
8.66
7.00
9.92
12.54
12.36
8.66
6.53
66
0.238
FCF / Net incomex
0.884
0.858
0.836
0.918
1.018
1.190
1.138
1.291
1.349
1.576
0.990
1.291
1.078
93
17.78
ROIC%
8.90
6.52
4.30
5.50
8.45
7.93
5.32
7.40
5.00
4.80
21.85
5.32
6.01
93
19.90
Return on equity%
22.48
23.26
23.86
21.94
21.83
19.56
17.53
15.28
16.52
18.23
8.60
17.53
20.69
15
4.23
Return on assets%
26.39
24.17
26.98
28.59
28.78
30.25
29.07
31.65
31.97
29.30
25.16
30.25
28.92
33
0.17
EPS$
0.22
0.22
0.23
0.25
0.28
0.27
0.28
0.29
0.32
0.32
0.19
2.76%
3.48%
—
22.54
EPS growth%
15.23
16.49
17.62
18.56
16.59
15.71
17.42
16.98
16.72
18.42
20.50
16.98
16.85
39
0.21
Bookvalue per sh$
0.18
0.18
0.20
0.23
0.21
0.21
0.22
0.20
0.22
0.24
0.08
2.64%
3.82%
—
0.16
FCF per share$
0.09
0.10
0.11
0.13
0.14
0.15
0.18
0.17
0.18
0.17
0.04
2.83%
7.62%
—
0.17
Dividend per sh$
0.22
0.21
0.22
0.23
0.23
0.23
0.26
0.28
0.28
0.30
0.11
5.78%
3.66%
—
23.81
Div yield (avg)%
7.99
10.05
12.37
14.16
13.76
12.92
10.44
12.95
11.98
14.75
12.27
12.92
12.65
36
16.43
Payout ratio%
13.82
11.08
8.61
6.09
5.34
4.27
5.85
8.50
10.84
8.14
29.92
8.14
8.32
36
46.07
Shares (diluted)M
76.12
91.30
108.2
117.7
134.5
140.6
153.1
180.0
204.0
224.8
47.11
10.82%
12.85%
67
17.50
Buyback yield%
21.31
20.56
22.68
25.37
25.46
27.17
26.48
26.34
28.70
26.77
27.49
26.77
25.90
67
1.612
D/E ratiox
0.401
0.412
0.372
0.400
0.370
0.372
0.337
0.355
0.342
0.350
0.476
0.350
0.371
55
7.572
Enterprise value$M
8.802
8.642
9.024
9.270
10.30
10.78
10.23
9.614
8.882
8.206
7.095
(4.44%)
(1.57%)
82
0.586
LT debt$M
7.179
6.794
6.026
5.458
5.884
6.327
6.332
6.153
5.963
6.538
5.699
2.13%
(1.87%)
54
Revenue
$11.78M
1.10%
1.00×
Cost of revenue
$7.925M
1.01%
0.99×
Operating expenses
$2.947M
1.45%
1.03×
Property and equipment
20.02%
Spread over hurdle
(4.42%)