1.966
Revenue$M
3.484
3.737
3.998
4.361
4.641
5.103
5.601
5.900
6.371
6.917
2.147
8.31%
7.76%
64
7.89
Revenue growth%
1.57
4.26
6.21
6.37
6.71
5.94
7.68
4.80
1.84
1.51
14.99
4.80
5.37
57
5.23
Gross margin%
26.07
24.82
26.46
24.07
22.08
24.10
26.04
25.67
24.11
26.20
6.56
25.67
25.25
87
27.95
Operating margin%
30.06
30.25
28.48
29.08
30.11
32.28
31.69
32.69
33.70
33.05
5.29
32.69
30.97
25
8.96
Net margin%
20.48
20.56
21.14
20.94
19.60
18.62
17.95
20.84
21.52
24.51
20.55
20.84
20.70
24
31.17
P/E ratio (avg)x
18.26
19.08
21.52
21.08
19.61
19.51
18.15
17.46
18.38
20.16
30.39
18.38
19.29
52
10.49
EV/EBITx
49.86
50.25
56.30
60.34
65.06
68.96
69.36
69.78
75.63
78.80
27.99
69.78
67.01
38
27.93
FCF yield (avg)%
24.81
25.64
25.42
25.54
24.21
22.17
19.32
18.12
16.24
17.50
6.42
18.12
23.19
62
22.04
FCF margin%
14.73
12.71
13.24
15.35
13.93
15.05
13.43
11.61
9.63
8.55
19.14
11.61
13.34
89
0.164
FCF / Net incomex
0.805
0.945
1.055
1.141
1.238
1.307
1.379
1.342
1.555
1.644
1.021
1.379
1.273
43
20.65
ROIC%
29.31
29.23
30.66
29.45
30.04
27.54
28.23
30.38
32.22
33.78
27.33
30.38
29.74
65
2.35
Return on equity%
29.17
28.83
26.19
24.24
25.23
27.72
27.42
25.07
22.56
21.77
2.84
25.07
25.71
73
14.70
Return on assets%
4.89
2.87
4.63
6.29
3.39
2.79
3.93
4.20
4.89
2.93
5.86
3.93
4.06
36
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
9.59%
9.59%
—
28.13
EPS growth%
8.02
8.47
6.25
6.75
3.84
4.23
5.67
7.59
7.85
9.47
19.43
7.59
7.17
90
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
6.27%
4.49%
—
—
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(1.90%)
(0.58%)
—
0.02
Dividend per sh$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.02
3.50%
4.16%
—
19.88
Div yield (avg)%
18.46
20.09
19.73
22.30
25.21
24.81
24.18
24.04
22.67
22.15
18.94
24.04
22.48
40
13.76
Payout ratio%
32.53
30.96
32.62
35.42
37.04
36.00
33.97
36.88
36.99
38.11
19.02
36.88
35.71
17
185.6
Shares (diluted)M
145.9
150.8
138.3
120.6
131.0
120.1
107.2
102.1
89.89
91.85
189.8
(6.85%)
(4.71%)
93
19.71
Buyback yield%
25.15
22.36
21.99
22.70
24.30
25.88
24.79
26.62
25.21
24.12
14.34
25.21
24.54
88
0.851
D/E ratiox
0.229
0.233
0.220
0.197
0.204
0.190
0.179
0.165
0.146
0.156
1.193
0.165
0.193
57
7.092
Enterprise value$M
0.871
0.792
0.883
0.852
0.856
0.903
0.958
0.887
0.888
1.011
3.311
3.40%
2.14%
26
6.624
LT debt$M
4.483
4.346
4.702
4.753
4.599
4.439
5.167
5.728
6.656
7.651
3.705
10.72%
5.26%
63
Revenue
$6.917M
7.76%
1.00×
Cost of revenue
$4.305M
7.65%
0.99×
Operating expenses
$1.256M
7.96%
1.02×
Property and equipment
16.23%
Spread over hurdle
29.37%