18.30
Revenue$M
17.06
18.09
19.57
20.89
22.21
23.70
25.11
26.21
27.69
29.03
19.94
5.50%
6.12%
44
28.77
Revenue growth%
10.92
12.58
9.77
11.84
13.21
10.72
8.89
6.48
3.49
2.71
8.32
6.48
10.25
9
18.07
Gross margin%
1.20
0.40
2.66
1.64
2.90
5.23
6.27
6.50
6.42
4.62
26.93
6.27
3.76
62
25.20
Operating margin%
33.21
34.66
35.09
35.51
37.31
39.53
42.11
41.37
40.63
40.36
27.54
40.63
38.42
64
19.83
Net margin%
25.08
25.10
27.89
26.87
24.77
25.26
27.37
24.97
23.29
24.34
20.19
24.97
25.09
72
16.65
P/E ratio (avg)x
14.02
15.85
15.21
16.92
16.35
15.93
17.45
19.58
19.28
17.62
24.52
17.62
16.63
16
19.05
EV/EBITx
19.34
20.28
20.69
22.27
22.89
20.57
18.19
19.41
20.66
21.87
33.86
20.57
20.62
45
16.90
FCF yield (avg)%
30.19
30.86
31.17
30.36
29.59
32.30
31.41
33.05
31.15
32.60
3.92
32.30
31.16
89
22.71
FCF margin%
12.80
15.72
13.90
14.94
16.80
19.57
20.68
19.39
17.75
15.87
13.05
19.39
16.33
66
1.338
FCF / Net incomex
2.381
2.822
2.833
2.793
2.945
2.959
3.262
3.734
4.044
4.841
0.751
3.734
2.952
32
23.42
ROIC%
12.26
15.01
16.92
16.84
17.36
19.39
16.41
16.31
14.72
15.60
15.30
16.31
16.36
88
22.91
Return on equity%
15.07
16.51
16.03
15.45
12.96
13.24
11.80
13.69
14.35
15.92
3.55
13.69
14.71
73
6.01
Return on assets%
14.39
15.29
16.23
18.21
15.62
14.87
13.75
16.71
15.23
16.24
11.01
15.23
15.46
15
—
EPS$
0.01
—
—
—
—
—
—
—
—
—
—
(1.89%)
(0.45%)
—
12.53
EPS growth%
5.76
5.74
6.84
4.70
6.09
7.13
4.50
2.65
3.71
1.14
3.79
3.71
5.22
10
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
0.01
6.43%
7.46%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(2.34%)
(1.33%)
—
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
—
7.51%
5.50%
—
22.92
Div yield (avg)%
16.44
19.23
20.23
21.98
21.25
20.49
19.78
17.34
14.96
16.46
24.26
17.34
19.50
52
20.63
Payout ratio%
16.23
17.48
15.35
14.92
14.22
13.57
15.28
17.16
19.63
21.99
15.22
17.16
15.79
62
1.734
Shares (diluted)B
2.527
2.516
2.896
3.468
3.755
4.448
4.369
4.959
4.907
4.914
1.839
5.52%
6.74%
26
14.63
Buyback yield%
21.33
19.69
17.59
18.92
16.12
18.60
17.69
16.43
14.45
12.70
25.01
16.43
17.64
36
1.720
D/E ratiox
0.678
0.690
0.660
0.599
0.590
0.526
0.591
0.627
0.636
0.668
1.358
0.627
0.631
83
5.489
Enterprise value$M
7.951
9.096
9.552
9.542
10.33
10.68
10.95
10.88
12.45
12.86
3.268
4.48%
4.43%
60
6.950
LT debt$M
13.34
12.18
11.75
10.15
10.83
11.73
10.63
11.31
11.97
12.82
3.485
3.44%
(0.40%)
40
Revenue
$29.03M
6.12%
1.00×
Cost of revenue
$18.58M
5.90%
0.98×
Operating expenses
$4.741M
5.96%
0.99×
Goodwill & intangibles
15.38%
Property and equipment
14.05%
Spread over hurdle
34.84%