1.397
Revenue$M
1.611
1.634
1.650
1.648
1.691
1.733
1.787
1.830
1.825
1.888
1.554
2.23%
1.64%
67
8.12
Revenue growth%
11.13
10.87
10.76
8.92
6.42
8.51
10.04
11.97
9.25
10.31
21.96
10.04
10.17
64
3.18
Gross margin%
3.39
5.70
8.55
8.09
8.71
6.02
7.16
6.38
9.05
9.79
22.66
7.16
7.62
81
10.27
Operating margin%
15.66
14.14
14.55
13.29
15.19
17.60
16.97
19.60
21.40
20.09
12.57
19.60
16.32
80
21.27
Net margin%
20.09
18.53
20.98
19.76
21.75
21.38
20.91
22.13
21.96
23.10
22.89
21.96
21.18
88
12.15
P/E ratio (avg)x
21.70
21.18
23.32
26.11
28.90
32.34
33.53
34.87
34.06
33.93
17.44
33.93
30.62
86
15.10
EV/EBITx
23.51
24.28
25.33
24.52
26.88
26.89
26.02
29.17
27.98
30.12
34.78
27.98
26.45
94
10.83
FCF yield (avg)%
19.77
18.48
15.99
15.87
15.84
13.41
13.64
11.91
12.12
9.40
8.13
12.12
14.74
94
8.79
FCF margin%
19.63
20.51
18.64
19.98
19.66
18.66
19.52
20.02
17.73
20.36
3.10
19.52
19.65
40
1.567
FCF / Net incomex
0.742
0.829
0.811
0.819
0.821
0.937
0.959
1.024
1.011
1.009
1.485
1.009
0.883
13
24.06
ROIC%
24.09
25.91
27.58
24.61
27.25
28.83
30.97
33.41
30.86
30.24
4.06
30.86
28.21
12
27.80
Return on equity%
15.96
17.78
20.19
17.54
18.04
17.14
18.27
18.46
20.46
21.36
9.23
18.46
18.16
53
20.70
Return on assets%
21.78
23.48
22.66
23.97
26.27
29.19
29.21
26.27
28.84
27.88
5.00
28.84
26.27
80
—
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
—
8.99%
9.53%
—
26.42
EPS growth%
10.67
12.89
10.48
10.29
10.60
12.09
14.41
13.32
12.61
12.47
14.16
12.61
12.28
22
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
6.21%
9.37%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
6.49%
6.14%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
12.04%
8.66%
—
15.70
Div yield (avg)%
6.01
7.82
5.67
8.42
8.26
5.77
3.78
2.16
2.68
0.78
20.75
2.68
5.72
69
20.54
Payout ratio%
32.38
32.72
33.87
31.97
32.02
33.70
34.03
33.34
34.43
36.67
4.30
34.03
33.52
54
161.9
Shares (diluted)M
159.6
162.9
158.9
154.0
147.8
160.2
160.7
145.1
143.7
145.9
162.4
(0.27%)
(1.46%)
90
27.91
Buyback yield%
26.26
29.23
28.10
26.47
25.45
26.57
29.11
29.15
32.12
32.56
16.38
29.15
28.61
27
0.335
D/E ratiox
0.502
0.562
0.590
0.552
0.520
0.536
0.496
0.528
0.527
0.573
1.268
0.528
0.532
63
0.444
Enterprise value$M
0.577
0.660
0.643
0.732
0.822
0.887
0.961
0.973
1.174
1.214
1.516
8.11%
8.71%
24
0.976
LT debt$M
1.589
1.673
2.015
1.976
2.199
2.476
2.823
3.284
3.643
4.401
0.335
14.89%
11.54%
17
Revenue
$1.888M
1.64%
1.00×
Cost of revenue
$1.035M
1.36%
0.97×
Operating expenses
$0.410M
1.68%
1.00×
Property and equipment
20.43%
Goodwill & intangibles
12.85%
Spread over hurdle
(1.20%)