1.772
Revenue$M
2.992
3.111
3.174
3.359
3.527
3.669
3.751
3.971
4.164
4.248
1.870
3.79%
3.67%
93
4.01
Revenue growth%
32.00
32.63
34.23
33.65
32.78
35.71
36.76
37.83
38.05
39.89
28.18
37.83
34.97
57
15.14
Gross margin%
12.65
11.07
10.75
8.84
6.92
6.34
3.91
4.54
6.57
4.67
21.37
4.67
6.75
94
4.84
Operating margin%
10.36
7.93
5.50
8.08
6.04
5.17
2.35
1.31
2.40
4.07
28.04
2.40
5.33
7
26.93
Net margin%
0.40
1.97
0.81
1.02
3.14
1.47
0.40
2.04
2.85
2.84
13.00
2.04
1.72
8
12.01
P/E ratio (avg)x
41.08
40.71
39.21
38.29
42.92
48.45
54.14
58.07
56.11
56.46
16.71
56.11
45.69
26
28.08
EV/EBITx
31.83
34.66
36.44
36.50
36.87
37.08
39.64
41.96
44.65
47.30
17.85
41.96
36.97
74
12.77
FCF yield (avg)%
23.14
21.87
21.76
21.55
24.52
25.99
27.45
25.57
25.26
22.66
25.61
25.57
23.83
84
8.68
FCF margin%
14.18
16.13
15.33
13.21
10.48
9.45
8.51
11.25
13.75
11.86
3.91
11.25
12.53
38
1.483
FCF / Net incomex
0.607
0.534
0.536
0.474
0.438
0.420
0.402
0.383
0.363
0.375
0.761
0.383
0.429
83
5.72
ROIC%
25.16
24.03
23.40
25.84
22.97
24.93
25.85
23.86
26.18
25.78
2.33
25.78
25.05
85
9.55
Return on equity%
11.99
14.07
12.56
14.78
12.77
15.23
13.74
15.33
13.26
14.26
20.34
14.26
13.91
5
10.98
Return on assets%
5.72
5.68
4.84
2.47
2.01
3.76
5.19
3.77
3.06
3.69
22.02
3.76
3.77
42
0.18
EPS$
1.13
1.21
1.20
1.15
1.12
1.27
1.36
1.38
1.31
1.48
0.20
5.67%
3.95%
—
21.73
EPS growth%
18.23
15.81
16.12
13.13
13.77
15.55
17.00
17.78
20.31
21.25
23.67
17.78
16.56
82
0.59
Bookvalue per sh$
0.88
1.02
1.14
1.09
1.12
1.13
1.09
1.06
1.08
1.07
0.87
(0.97%)
3.53%
—
0.64
FCF per share$
0.84
0.85
0.95
0.93
0.96
1.05
1.14
1.15
1.20
1.38
1.08
7.43%
5.93%
—
0.46
Dividend per sh$
1.08
1.23
1.21
1.31
1.43
1.43
1.67
1.67
1.98
2.34
0.72
10.45%
9.54%
—
25.50
Div yield (avg)%
16.88
19.81
20.56
18.08
20.62
23.15
20.47
17.57
16.57
15.91
11.40
17.57
18.94
13
15.05
Payout ratio%
27.64
30.01
31.27
33.79
35.46
36.86
35.84
35.24
34.44
36.75
20.18
35.84
34.84
38
2.324
Shares (diluted)M
2.513
2.569
2.386
2.685
2.411
2.611
2.919
2.635
2.845
2.858
2.310
3.46%
2.02%
69
18.13
Buyback yield%
32.06
34.86
35.61
36.47
39.21
41.33
41.91
39.56
37.53
37.97
15.24
39.56
37.75
33
0.190
D/E ratiox
0.920
0.919
0.818
0.769
0.665
0.654
0.704
0.684
0.692
0.755
0.668
0.692
0.729
93
0.349
Enterprise value$M
0.397
0.365
0.334
0.297
0.285
0.286
0.297
0.327
0.323
0.310
2.300
1.68%
(2.04%)
30
0.470
LT debt$M
3.746
3.859
3.849
3.916
4.120
4.440
5.237
5.972
6.428
6.845
1.835
10.69%
7.45%
32
Revenue
$4.248M
3.67%
1.00×
Cost of revenue
$2.816M
3.85%
1.02×
Operating expenses
$0.915M
3.26%
0.96×
Property and equipment
14.11%
Spread over hurdle
49.77%