1.612
Revenue$M
2.483
2.642
2.746
2.977
3.173
3.322
3.517
3.705
3.846
4.020
1.682
4.84%
5.59%
81
22.22
Revenue growth%
28.83
27.50
26.16
23.75
22.85
24.03
23.44
21.26
18.31
18.45
18.35
21.26
23.59
49
20.67
Gross margin%
25.64
22.91
23.91
22.24
25.03
25.00
24.28
22.17
25.10
27.20
8.73
25.00
24.64
71
15.51
Operating margin%
9.80
9.21
8.72
8.77
8.94
6.07
8.95
7.05
8.90
8.94
5.96
8.90
8.92
23
6.81
Net margin%
17.55
20.21
21.01
22.97
23.67
21.67
23.73
24.43
24.84
25.29
15.41
24.43
23.32
93
11.22
P/E ratio (avg)x
36.17
35.84
39.65
38.43
39.01
40.04
41.95
47.93
50.94
46.94
10.38
46.94
39.84
87
30.62
EV/EBITx
26.85
23.89
26.46
23.87
22.48
23.61
25.65
24.07
25.66
23.42
7.087
24.07
23.98
63
24.32
FCF yield (avg)%
22.47
22.42
21.14
18.22
21.17
21.71
23.96
22.15
20.41
18.77
26.88
21.71
21.44
28
16.94
FCF margin%
25.99
23.36
21.24
21.47
19.79
22.57
24.35
25.79
28.15
29.56
3.48
25.79
23.85
62
0.374
FCF / Net incomex
0.836
0.836
0.852
0.799
0.742
0.754
0.712
0.656
0.619
0.676
1.106
0.676
0.748
31
20.36
ROIC%
21.71
20.53
22.13
22.41
24.68
25.90
24.47
23.50
22.21
24.28
17.26
24.28
22.96
69
19.52
Return on equity%
15.51
15.42
15.47
13.90
12.97
13.03
12.55
9.73
9.71
10.76
25.59
10.76
13.00
54
15.56
Return on assets%
31.12
28.35
29.27
27.96
28.98
30.40
32.93
34.46
34.68
32.37
17.62
32.93
30.76
10
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.09%
5.92%
—
18.34
EPS growth%
1.56
0.61
0.40
0.53
3.23
5.40
5.74
6.39
8.23
8.99
5.50
6.39
4.32
8
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.26%
6.13%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
1.69%
2.94%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
9.73%
10.84%
—
5.71
Div yield (avg)%
10.82
10.37
9.75
12.20
10.98
12.28
14.45
13.27
15.26
13.89
16.84
13.89
12.24
82
16.45
Payout ratio%
28.42
27.00
26.80
27.79
24.96
24.80
25.15
27.71
25.26
28.07
23.93
25.26
26.90
25
187.8
Shares (diluted)M
190.3
171.4
176.7
158.6
171.6
172.5
171.7
186.4
173.3
169.3
196.6
(0.27%)
(0.98%)
78
15.20
Buyback yield%
23.46
21.64
22.07
22.07
24.30
25.40
24.85
23.00
21.94
20.91
12.86
23.00
22.54
65
1.326
D/E ratiox
0.501
0.595
0.632
0.714
0.795
0.922
1.078
1.301
1.268
1.390
0.478
1.268
0.859
48
2.296
Enterprise value$M
1.313
1.343
1.200
1.219
1.274
1.201
1.268
1.197
1.062
1.163
2.560
(1.80%)
(0.33%)
69
1.989
LT debt$M
3.452
3.708
3.906
4.506
4.524
4.624
4.591
4.453
4.765
5.365
2.316
3.47%
5.31%
77
Revenue
$4.020M
5.59%
1.00×
Cost of revenue
$2.682M
5.66%
1.01×
Operating expenses
$0.821M
5.60%
1.00×
Property and equipment
16.33%
Goodwill & intangibles
15.39%
Spread over hurdle
(7.80%)