1.538
Revenue$M
2.730
2.885
3.179
3.399
3.625
3.912
4.194
4.429
4.778
5.253
1.715
7.70%
7.66%
80
5.80
Revenue growth%
1.48
1.53
0.40
0.40
1.28
0.40
0.55
0.40
0.40
0.40
23.97
0.40
0.40
47
22.55
Gross margin%
23.05
20.70
21.55
23.32
23.50
22.65
19.81
18.41
21.40
20.42
12.95
20.42
21.48
68
14.96
Operating margin%
14.07
15.09
14.31
17.15
19.80
22.45
20.08
20.85
18.42
19.18
18.65
20.08
18.80
28
8.80
Net margin%
4.27
6.01
8.31
8.23
7.23
5.19
3.64
3.65
3.85
3.20
7.49
3.65
4.73
58
7.014
P/E ratio (avg)x
14.23
15.45
13.95
13.22
12.37
11.93
13.20
12.70
13.71
13.17
33.98
13.17
13.21
81
13.10
EV/EBITx
34.21
38.06
33.98
32.25
28.84
27.51
28.34
26.08
26.07
29.16
19.89
27.51
29.00
82
25.23
FCF yield (avg)%
12.76
13.63
14.14
14.05
11.89
11.95
14.21
13.66
13.89
16.80
5.86
13.89
13.78
61
24.18
FCF margin%
11.15
12.84
14.24
16.42
13.54
11.51
13.42
13.52
16.51
17.90
18.68
13.52
13.53
75
1.707
FCF / Net incomex
1.137
1.046
1.112
1.149
1.133
1.240
1.198
1.167
1.239
1.349
0.735
1.239
1.158
57
23.32
ROIC%
15.37
12.74
11.64
8.67
11.13
8.50
9.48
10.24
10.25
7.65
17.90
9.48
10.24
80
21.23
Return on equity%
28.26
27.03
28.35
30.78
29.08
31.45
33.61
33.29
30.68
32.81
24.87
32.81
30.73
37
16.66
Return on assets%
4.00
5.10
3.91
3.89
1.39
1.48
0.40
0.40
0.40
0.40
17.94
0.40
1.43
32
—
EPS$
—
—
—
—
—
—
—
—
—
0.01
—
11.56%
11.72%
—
25.03
EPS growth%
19.74
21.47
21.73
21.17
20.57
23.54
20.75
20.37
21.38
24.33
24.16
21.38
21.28
58
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(4.23%)
(4.66%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(4.07%)
(7.75%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
1.19%
1.20%
—
12.05
Div yield (avg)%
26.74
24.85
26.23
26.93
27.15
29.86
27.88
25.28
24.58
25.34
18.27
25.34
26.49
40
18.88
Payout ratio%
5.77
4.50
6.00
3.61
0.83
1.71
0.87
2.34
0.40
0.40
14.38
0.87
2.02
53
622.6
Shares (diluted)M
498.1
480.0
413.6
353.7
320.7
276.8
266.7
264.6
268.8
232.7
619.4
(6.21%)
(8.08%)
46
24.03
Buyback yield%
13.37
11.53
14.47
17.03
19.22
16.78
18.75
18.08
16.01
15.94
15.95
16.78
16.39
36
1.630
D/E ratiox
0.813
0.794
0.868
0.971
1.056
1.161
1.304
1.526
1.627
1.846
1.106
1.526
1.109
76
2.814
Enterprise value$M
2.884
2.475
2.312
1.957
1.717
1.739
1.577
1.522
1.373
1.205
4.390
(6.84%)
(8.11%)
31
3.895
LT debt$M
2.279
2.693
2.693
2.600
2.827
3.208
3.685
4.004
4.445
4.454
4.083
9.52%
8.02%
76
Revenue
$5.253M
7.66%
1.00×
Cost of revenue
$3.677M
7.66%
1.00×
Operating expenses
$1.079M
7.49%
0.98×
Property and equipment
16.50%
Spread over hurdle
(7.27%)