1.062
Revenue$M
5.361
5.313
5.285
5.339
5.496
5.533
5.633
5.598
5.579
5.736
1.151
0.86%
1.00%
16
11.89
Revenue growth%
27.42
28.79
31.37
30.76
33.51
34.69
36.77
39.70
39.47
39.84
7.81
39.47
34.10
36
20.45
Gross margin%
16.19
14.59
13.90
16.43
18.06
17.99
17.34
15.96
14.72
13.01
17.93
15.96
16.07
46
16.24
Operating margin%
5.67
5.17
5.79
2.86
4.73
6.20
8.69
9.32
8.42
6.61
5.69
8.42
6.00
18
11.30
Net margin%
20.37
22.92
24.43
21.74
23.47
24.47
26.24
28.03
27.06
24.12
24.18
26.24
24.28
23
9.684
P/E ratio (avg)x
32.04
29.70
29.64
27.55
27.62
24.07
25.58
24.55
21.35
22.67
8.887
24.07
26.57
32
12.60
EV/EBITx
35.94
43.07
48.08
58.02
61.18
72.12
73.37
88.10
94.10
111.2
23.82
88.10
66.65
91
13.52
FCF yield (avg)%
25.06
26.76
26.91
25.96
23.24
20.40
19.50
19.35
21.26
22.16
6.13
20.40
22.70
53
9.95
FCF margin%
11.08
11.12
8.43
9.34
9.78
9.16
7.68
9.07
11.40
14.36
28.37
9.16
9.56
86
1.405
FCF / Net incomex
2.346
2.643
2.815
3.177
3.661
3.959
4.485
4.830
5.345
5.813
0.255
4.830
3.810
63
8.24
ROIC%
3.30
2.51
4.50
2.66
1.31
1.64
4.52
3.20
4.30
4.95
20.50
4.30
3.25
10
14.13
Return on equity%
12.10
13.00
11.43
9.79
8.72
11.60
14.33
15.67
12.71
12.13
7.64
12.71
12.11
86
19.72
Return on assets%
7.73
6.68
7.39
6.66
9.44
10.25
11.80
12.98
10.89
13.27
21.88
11.80
9.85
82
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.37%
8.14%
—
20.74
EPS growth%
26.50
25.42
25.09
26.76
26.60
28.18
25.48
23.11
25.58
26.32
29.31
25.58
25.95
38
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
3.69%
4.44%
—
0.01
FCF per share$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
12.43%
9.45%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
2.96%
1.14%
—
14.68
Div yield (avg)%
3.70
3.81
1.79
4.06
4.54
4.11
6.12
6.84
8.55
8.79
8.94
6.84
4.33
53
14.14
Payout ratio%
14.47
12.33
9.43
9.42
10.17
9.96
7.88
9.59
7.94
8.57
12.63
8.57
9.51
89
1.084
Shares (diluted)B
1.153
1.017
1.057
1.003
0.982
0.949
0.902
0.781
0.749
0.744
1.101
(5.42%)
(3.51%)
70
27.01
Buyback yield%
12.67
10.97
12.11
14.06
12.84
14.23
16.13
14.60
11.78
14.46
17.88
14.46
13.45
71
0.693
D/E ratiox
0.924
0.979
0.995
1.111
1.160
1.316
1.316
1.455
1.375
1.566
1.139
1.375
1.238
49
5.443
Enterprise value$M
2.088
2.064
2.302
2.296
2.483
2.296
2.270
2.271
2.639
2.531
6.205
0.38%
2.27%
55
2.964
LT debt$M
1.954
2.316
2.325
2.746
2.949
3.327
3.618
3.973
4.286
4.719
2.077
9.86%
10.00%
60
Revenue
$5.736M
1.00%
1.00×
Cost of revenue
$4.015M
1.00%
1.00×
Operating expenses
$1.084M
0.49%
0.95×
Goodwill & intangibles
18.94%
Property and equipment
17.92%
Spread over hurdle
(3.10%)