4.044
Revenue$M
14.54
14.42
14.93
15.39
15.83
16.39
16.96
16.74
16.80
17.23
4.391
1.70%
1.97%
25
9.36
Revenue growth%
19.20
21.35
19.99
17.87
19.67
20.10
18.90
17.74
14.93
15.48
18.83
17.74
19.05
55
3.67
Gross margin%
8.49
7.95
9.37
7.90
8.11
9.76
10.66
11.93
10.77
13.50
19.43
10.77
9.57
79
16.59
Operating margin%
4.72
7.24
10.23
9.46
9.19
8.45
11.16
10.10
8.12
9.18
14.85
9.18
9.18
94
23.06
Net margin%
13.34
12.89
10.59
12.44
14.40
13.58
12.21
13.86
11.97
10.49
24.86
12.21
12.66
16
18.51
P/E ratio (avg)x
29.51
30.33
31.67
35.50
40.96
42.06
44.03
46.00
45.45
44.17
24.29
44.17
41.51
63
22.33
EV/EBITx
15.39
15.39
17.01
16.23
16.87
18.03
18.92
18.49
16.99
16.13
36.92
18.03
16.93
54
6.12
FCF yield (avg)%
14.69
12.64
14.38
15.11
17.29
15.49
13.59
13.39
14.54
15.63
17.38
14.54
14.61
60
24.38
FCF margin%
26.39
26.01
26.50
26.12
27.56
28.43
30.53
32.70
32.43
33.15
9.09
32.43
28.00
90
0.631
FCF / Net incomex
1.193
1.064
1.155
1.241
1.084
1.112
1.190
1.097
1.165
1.279
0.703
1.165
1.160
63
10.41
ROIC%
0.40
0.40
0.95
1.62
0.40
0.40
2.49
5.25
3.06
1.94
7.98
2.49
1.28
82
23.04
Return on equity%
15.20
14.54
16.52
17.40
18.16
17.63
15.47
12.56
11.38
9.54
16.06
12.56
15.34
52
8.89
Return on assets%
5.57
4.08
5.47
5.49
3.37
4.27
3.17
1.33
0.40
2.40
20.85
2.40
3.72
79
—
EPS$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
1.21%
4.35%
—
24.68
EPS growth%
9.52
10.91
12.01
13.50
11.55
10.11
10.90
9.99
8.49
10.07
19.13
10.07
10.51
14
0.02
Bookvalue per sh$
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
8.91%
9.46%
—
0.02
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
(2.73%)
(3.43%)
—
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
0.03
(2.01%)
(2.57%)
—
21.57
Div yield (avg)%
19.06
21.63
23.48
22.28
20.89
20.30
20.63
19.35
20.16
20.31
12.65
20.30
20.47
84
26.99
Payout ratio%
2.52
2.99
1.14
2.63
3.30
5.50
2.76
0.50
3.27
5.57
17.18
3.27
2.88
50
131.2
Shares (diluted)M
128.0
129.5
132.2
139.4
142.9
162.4
149.8
144.7
148.3
149.2
136.2
0.87%
2.49%
76
19.37
Buyback yield%
3.65
3.26
5.02
4.40
3.16
5.82
8.47
5.98
3.39
3.98
11.58
5.82
4.19
94
0.754
D/E ratiox
1.313
1.225
1.184
1.195
1.218
1.287
1.404
1.233
1.087
1.152
1.429
1.233
1.221
48
10.75
Enterprise value$M
7.516
6.731
6.953
7.473
6.669
6.634
5.690
5.972
6.319
5.629
6.918
(3.33%)
(2.13%)
12
2.608
LT debt$M
3.684
3.813
3.802
3.583
3.970
4.516
4.339
4.349
4.616
4.814
16.10
3.93%
2.31%
58
Revenue
$17.23M
1.97%
1.00×
Cost of revenue
$11.92M
1.94%
1.00×
Operating expenses
$1.960M
1.46%
0.95×
Goodwill & intangibles
18.42%
Property and equipment
15.20%
Spread over hurdle
(1.81%)