2.907
Revenue$M
6.707
7.154
7.603
8.230
8.902
9.616
10.18
10.73
11.35
12.34
3.133
6.76%
6.99%
31
9.03
Revenue growth%
5.03
6.37
7.00
8.41
7.72
8.29
9.04
8.04
8.79
11.55
25.73
8.79
8.16
91
27.91
Gross margin%
24.38
26.33
27.33
29.46
28.49
27.33
28.44
31.25
31.65
30.76
11.75
30.76
28.46
8
20.68
Operating margin%
10.25
11.38
14.20
15.35
15.45
12.58
11.04
8.82
9.37
9.42
24.22
9.42
11.21
72
15.18
Net margin%
8.96
9.42
7.97
9.34
7.10
8.21
6.66
5.16
5.19
5.25
6.65
5.25
7.54
78
30.20
P/E ratio (avg)x
7.446
6.760
7.513
7.463
8.039
8.572
8.255
8.919
8.091
8.255
25.30
8.255
8.065
77
33.67
EV/EBITx
28.51
31.33
31.23
37.29
37.65
45.78
45.19
48.80
59.11
65.31
12.10
48.80
41.42
44
15.96
FCF yield (avg)%
34.66
35.69
33.22
31.83
32.99
35.13
37.15
37.02
39.63
38.75
20.11
37.15
35.41
72
9.98
FCF margin%
32.38
31.31
32.95
34.96
35.67
35.35
34.57
36.86
36.67
38.23
8.27
36.67
35.15
58
0.971
FCF / Net incomex
1.277
1.273
1.168
1.271
1.266
1.257
1.186
1.203
1.249
1.150
0.288
1.203
1.253
43
19.11
ROIC%
15.04
14.08
11.43
10.11
12.23
10.32
8.19
10.79
11.34
8.90
5.68
10.32
11.07
29
19.38
Return on equity%
10.33
10.60
10.15
9.26
10.62
11.07
8.90
9.95
9.06
11.50
26.98
9.95
10.24
32
7.76
Return on assets%
18.41
19.74
19.20
20.39
21.69
22.19
22.20
21.32
23.02
25.53
16.21
22.20
21.50
13
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.21%
1.41%
—
29.48
EPS growth%
10.30
11.20
10.44
13.34
11.96
13.69
12.22
10.50
13.05
13.20
8.36
13.05
12.09
68
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
3.04%
3.92%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.91%)
(2.85%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
8.07%
6.55%
—
19.82
Div yield (avg)%
5.95
5.23
2.53
5.36
2.91
0.56
3.02
4.41
7.17
8.59
17.40
4.41
4.82
17
3.85
Payout ratio%
9.28
6.98
8.90
6.23
3.63
5.26
5.56
3.44
1.97
1.21
6.99
3.44
5.41
55
285.4
Shares (diluted)M
263.3
283.9
248.2
240.2
214.1
222.6
240.9
254.1
264.5
250.2
289.2
3.17%
(0.89%)
12
28.76
Buyback yield%
6.86
6.84
4.64
5.27
3.21
5.77
5.80
3.96
2.13
3.82
26.06
3.96
4.96
91
1.108
D/E ratiox
1.499
1.610
1.617
1.788
1.687
1.642
1.935
2.096
2.328
2.621
0.455
2.096
1.738
50
0.542
Enterprise value$M
9.726
10.92
12.06
12.06
13.59
13.97
15.31
15.79
16.78
18.46
1.448
6.31%
6.83%
51
5.815
LT debt$M
1.440
1.480
1.495
1.462
1.588
1.746
1.864
1.970
2.005
1.966
9.504
4.36%
4.26%
49
Revenue
$12.34M
6.99%
1.00×
Cost of revenue
$7.900M
6.76%
0.98×
Operating expenses
$1.379M
8.49%
1.15×
Goodwill & intangibles
21.86%
Property and equipment
16.92%
Spread over hurdle
(2.60%)