1.026
Revenue$M
4.515
4.682
4.758
4.894
5.054
5.072
5.161
5.402
5.653
5.862
1.101
3.01%
3.13%
9
20.83
Revenue growth%
19.34
18.29
18.03
16.05
17.79
20.03
22.94
25.67
25.88
25.88
24.88
25.67
19.69
85
8.87
Gross margin%
24.74
25.52
25.69
26.55
26.13
25.24
26.26
26.24
26.31
26.07
20.49
26.24
26.10
86
10.45
Operating margin%
12.95
13.98
12.99
15.79
12.90
12.04
12.81
14.63
14.10
16.21
14.16
14.10
13.49
26
22.04
Net margin%
17.50
19.80
17.87
20.53
20.08
21.80
20.42
22.95
24.55
24.31
21.60
22.95
20.48
82
17.55
P/E ratio (avg)x
41.28
44.94
50.80
52.02
49.24
53.49
52.52
56.79
58.76
55.73
26.52
55.73
52.27
23
19.92
EV/EBITx
36.12
33.86
36.59
40.51
37.25
39.72
42.25
44.22
44.18
43.55
31.66
43.55
40.12
84
14.45
FCF yield (avg)%
13.28
16.25
14.87
16.40
17.76
16.23
14.10
12.10
11.98
12.98
3.17
12.98
14.49
81
25.26
FCF margin%
14.61
12.40
12.48
12.13
12.80
14.28
14.49
15.92
13.51
14.74
13.50
14.49
13.89
85
1.387
FCF / Net incomex
0.677
0.658
0.595
0.571
0.536
0.476
0.525
0.557
0.530
0.471
0.849
0.525
0.547
70
13.14
ROIC%
10.33
8.91
6.18
5.16
5.28
7.94
6.43
5.72
8.35
6.23
25.54
6.43
6.33
87
20.01
Return on equity%
30.90
30.41
31.02
29.48
31.66
29.43
28.50
27.68
26.90
28.96
5.65
28.50
29.45
41
7.73
Return on assets%
29.88
28.96
27.38
27.85
29.29
29.64
28.47
25.83
26.16
25.92
15.01
26.16
28.16
20
0.02
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
6.78%
4.80%
—
18.91
EPS growth%
20.01
18.73
18.10
17.02
19.19
19.68
17.77
15.00
13.80
11.10
20.32
15.00
17.93
77
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
—
3.89%
5.27%
—
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
0.02
(1.40%)
(1.75%)
—
0.02
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
(4.37%)
(1.73%)
—
8.88
Div yield (avg)%
3.75
2.34
1.93
0.40
0.40
0.40
0.40
2.51
2.17
0.98
19.21
0.98
1.46
64
27.10
Payout ratio%
20.58
18.46
15.60
15.40
16.89
19.75
17.01
17.68
19.56
21.09
12.29
19.56
18.07
52
129.3
Shares (diluted)M
86.24
86.42
92.27
83.56
88.02
89.80
84.13
83.67
89.05
89.30
127.2
0.29%
(0.26%)
77
17.91
Buyback yield%
2.41
4.98
5.35
7.23
6.18
7.36
6.07
3.90
5.34
6.94
22.62
6.07
5.71
27
0.915
D/E ratiox
0.495
0.438
0.440
0.458
0.428
0.442
0.432
0.400
0.375
0.375
1.178
0.400
0.435
49
0.231
Enterprise value$M
0.741
0.805
0.864
0.793
0.890
0.952
0.895
0.857
0.831
0.762
1.435
(3.06%)
(0.66%)
55
3.050
LT debt$M
2.166
2.289
2.016
1.769
1.943
2.065
2.168
1.916
1.810
1.805
3.825
(1.46%)
(2.80%)
13
Revenue
$5.862M
3.13%
1.00×
Cost of revenue
$3.422M
3.18%
1.01×
Operating expenses
$0.928M
3.01%
0.99×
Goodwill & intangibles
14.35%
Property and equipment
14.02%
Spread over hurdle
(0.63%)