2.446
Revenue$M
1.996
2.127
2.303
2.487
2.677
2.859
3.061
3.288
3.580
3.786
2.725
7.18%
7.45%
67
26.14
Revenue growth%
8.14
6.87
5.86
3.99
6.71
5.20
7.50
8.93
11.25
12.29
23.19
8.93
7.19
19
13.10
Gross margin%
22.61
20.47
18.60
18.90
19.65
19.09
20.32
23.21
23.45
23.20
13.67
23.20
20.40
54
20.91
Operating margin%
6.12
7.61
9.36
8.80
7.36
4.61
7.51
8.60
7.39
10.17
9.68
7.51
7.56
58
2.42
Net margin%
5.17
3.26
1.29
3.61
2.59
1.27
0.81
2.82
4.82
3.60
12.92
2.82
3.04
31
18.78
P/E ratio (avg)x
7.090
6.896
6.526
6.487
5.624
5.145
4.935
4.192
3.731
3.194
17.32
4.192
5.384
9
32.26
EV/EBITx
38.33
45.71
44.12
48.53
52.88
52.63
54.49
62.43
64.10
62.23
33.77
62.23
52.75
72
22.04
FCF yield (avg)%
32.70
30.24
29.18
26.40
24.02
24.31
24.59
26.10
26.58
26.85
15.47
26.10
26.49
51
2.28
FCF margin%
12.31
14.10
15.41
14.17
16.58
13.73
14.65
13.94
15.72
17.59
8.62
14.65
14.41
70
1.370
FCF / Net incomex
0.818
0.826
0.800
0.867
1.016
1.042
0.987
0.998
1.183
1.360
0.970
1.042
0.992
51
14.88
ROIC%
25.03
24.76
22.63
21.12
18.17
17.33
15.09
16.94
18.43
19.78
24.06
17.33
19.10
81
13.36
Return on equity%
3.05
1.19
4.00
2.89
1.40
0.40
0.56
0.42
1.69
1.18
15.21
0.56
1.29
48
27.41
Return on assets%
36.37
35.69
37.93
40.18
39.38
39.14
37.47
36.15
38.56
41.15
27.06
38.56
38.25
5
—
EPS$
—
—
—
—
—
—
—
—
0.01
0.01
—
4.66%
5.11%
—
14.75
EPS growth%
12.66
15.34
14.38
14.00
12.54
9.85
8.88
9.13
11.79
8.97
5.89
9.13
12.17
21
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(2.91%)
(5.53%)
—
—
FCF per share$
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.63%
5.05%
—
—
Dividend per sh$
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
5.99%
8.32%
—
11.21
Div yield (avg)%
11.58
9.00
6.21
4.31
5.41
6.22
7.34
6.12
4.57
7.30
28.39
6.22
6.21
79
14.38
Payout ratio%
11.96
13.35
15.55
18.53
20.02
22.51
20.47
18.94
19.55
19.88
10.15
19.88
19.24
72
0.686
Shares (diluted)B
1.345
1.470
1.660
1.987
2.081
2.507
2.565
2.537
3.058
3.108
0.709
8.36%
10.65%
50
24.71
Buyback yield%
33.40
33.88
36.53
38.28
37.84
34.96
34.84
36.71
34.14
36.94
9.73
34.96
35.74
37
1.340
D/E ratiox
0.702
0.704
0.706
0.643
0.720
0.731
0.660
0.688
0.766
0.808
1.051
0.731
0.705
43
1.339
Enterprise value$M
1.237
1.308
1.371
1.467
1.523
1.453
1.403
1.206
1.050
1.126
3.463
(5.87%)
(1.35%)
63
2.872
LT debt$M
1.112
1.280
1.389
1.605
1.859
1.852
1.910
2.015
2.063
2.167
4.126
3.11%
8.30%
13
Revenue
$3.786M
7.45%
1.00×
Cost of revenue
$2.597M
7.23%
0.98×
Operating expenses
$0.431M
7.73%
1.03×
Property and equipment
14.75%
Goodwill & intangibles
14.06%
Spread over hurdle
(6.50%)