7.859
Revenue$M
9.827
10.32
10.84
11.07
11.29
11.67
11.89
12.59
13.30
13.75
8.785
4.03%
3.54%
68
11.58
Revenue growth%
15.11
17.45
17.25
15.43
15.27
13.19
15.08
17.94
17.17
14.41
19.26
15.08
15.35
71
8.06
Gross margin%
7.31
5.61
4.20
4.36
4.46
2.05
3.26
0.62
1.16
1.46
10.32
1.46
3.73
87
13.79
Operating margin%
6.62
7.19
6.97
7.18
7.82
5.99
3.43
3.67
4.39
5.23
5.11
4.39
6.30
33
5.02
Net margin%
27.82
29.59
27.41
28.98
26.54
26.42
26.95
28.36
28.53
30.00
20.84
28.36
28.09
64
22.92
P/E ratio (avg)x
10.15
10.10
10.41
12.03
12.40
11.72
11.64
10.99
10.44
9.885
32.03
10.99
10.72
56
7.614
EV/EBITx
43.92
47.87
48.32
53.52
57.68
54.59
51.67
56.65
61.25
60.95
34.32
56.65
54.05
69
27.27
FCF yield (avg)%
6.88
6.83
8.32
7.17
10.15
12.06
12.16
11.49
10.91
7.96
2.30
11.49
9.23
17
13.94
FCF margin%
9.50
9.71
10.40
9.44
11.75
9.48
6.72
8.85
11.12
8.52
4.64
8.85
9.49
41
0.508
FCF / Net incomex
0.457
0.453
0.479
0.517
0.506
0.481
0.526
0.528
0.550
0.606
1.283
0.528
0.511
49
14.49
ROIC%
20.73
20.68
23.11
26.00
25.47
22.81
21.51
22.58
20.43
18.38
12.99
21.51
22.05
67
7.50
Return on equity%
26.78
24.92
24.27
26.60
29.11
26.24
26.05
28.10
29.42
26.83
29.19
26.83
26.69
40
24.49
Return on assets%
6.95
8.85
8.88
7.63
9.80
12.49
11.01
11.90
13.96
13.85
11.29
12.49
10.40
66
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
2.61%
2.66%
—
25.44
EPS growth%
0.40
0.40
0.40
0.40
0.40
1.12
0.82
0.40
0.40
2.31
20.66
0.82
0.40
72
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
3.47%
2.22%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(2.90%)
(3.18%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(3.78%)
(1.49%)
—
21.24
Div yield (avg)%
12.81
11.70
14.46
13.84
14.12
12.29
11.05
12.81
15.03
16.37
27.62
12.81
13.33
36
14.00
Payout ratio%
21.17
20.62
21.95
24.51
25.42
27.51
29.47
30.30
27.64
26.60
27.52
27.64
26.01
44
1.265
Shares (diluted)B
1.869
2.065
2.155
2.553
2.890
3.249
3.116
3.007
3.193
3.089
1.217
1.34%
6.42%
44
5.82
Buyback yield%
20.50
17.71
14.84
17.26
15.12
13.10
11.58
10.31
13.01
14.04
9.90
13.01
14.44
68
0.204
D/E ratiox
0.239
0.255
0.276
0.269
0.247
0.266
0.233
0.214
0.204
0.194
0.327
0.214
0.243
43
15.39
Enterprise value$M
12.15
11.48
10.71
10.33
9.116
10.11
9.892
9.812
9.191
9.940
3.199
1.75%
(1.13%)
6
14.53
LT debt$M
7.984
8.602
8.171
7.778
7.732
7.903
6.724
6.554
6.499
5.508
7.078
(6.56%)
(5.06%)
88
Revenue
$13.75M
3.54%
1.00×
Cost of revenue
$8.421M
3.54%
1.00×
Operating expenses
$2.808M
3.42%
0.99×
Property and equipment
15.51%
Spread over hurdle
(6.57%)