9.106
Revenue$M
7.913
8.603
9.182
9.948
10.64
11.41
12.28
13.44
14.40
15.59
9.400
7.94%
7.77%
69
13.23
Revenue growth%
16.90
18.60
21.57
22.83
21.26
20.85
22.86
21.08
24.00
21.49
7.02
21.49
21.37
28
9.13
Gross margin%
20.91
19.07
17.72
16.42
17.77
20.31
17.49
20.34
21.46
21.38
25.29
20.34
19.69
51
27.15
Operating margin%
24.97
22.45
24.77
24.42
25.38
24.02
24.30
22.99
20.02
22.17
2.46
22.99
24.16
23
29.59
Net margin%
33.52
32.24
30.50
28.82
31.39
32.52
35.33
34.89
36.18
34.23
10.70
34.89
33.02
57
16.48
P/E ratio (avg)x
29.25
30.49
29.35
30.49
27.30
27.97
27.97
25.17
27.97
28.97
14.30
27.97
28.47
62
17.39
EV/EBITx
25.45
27.29
32.85
38.46
43.03
51.81
59.19
70.66
70.28
79.76
12.58
70.28
47.42
63
11.01
FCF yield (avg)%
5.46
3.92
2.01
3.29
4.60
4.96
4.28
6.77
6.51
9.46
29.90
6.51
4.78
61
18.03
FCF margin%
28.26
28.91
28.19
25.85
28.00
28.62
30.46
32.95
33.35
32.85
28.59
32.85
28.76
8
0.118
FCF / Net incomex
0.905
0.979
1.035
1.014
1.112
1.142
1.135
1.164
1.158
1.215
0.598
1.158
1.123
51
7.75
ROIC%
21.67
20.71
18.47
18.09
16.19
18.69
19.24
18.26
16.84
14.85
28.16
18.26
18.37
75
22.64
Return on equity%
24.40
25.95
28.56
30.27
29.35
29.43
30.67
31.62
28.91
30.56
10.28
30.56
29.39
19
17.57
Return on assets%
23.95
22.72
23.52
23.36
23.70
23.08
25.61
26.77
24.72
22.62
28.35
24.72
23.61
34
0.01
EPS$
0.03
0.03
0.03
0.03
0.04
0.04
0.03
0.04
0.04
0.04
0.01
3.57%
5.77%
—
4.54
EPS growth%
24.26
25.71
26.63
29.52
30.73
33.23
34.13
35.72
38.04
35.14
5.76
35.14
31.98
71
0.02
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.02
0.02
0.02
0.06
(0.31%)
(2.40%)
—
0.04
FCF per share$
0.04
0.05
0.05
0.04
0.04
0.04
0.03
0.03
0.04
0.03
0.02
(2.36%)
(2.46%)
—
0.03
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
9.73%
5.76%
—
13.45
Div yield (avg)%
28.12
28.08
28.19
27.55
27.23
27.61
26.80
25.50
26.19
24.38
21.32
26.19
27.39
47
7.74
Payout ratio%
22.33
20.37
18.13
21.06
23.76
26.43
28.49
29.30
28.89
31.06
28.77
28.89
25.09
46
138.2
Shares (diluted)M
159.8
179.2
206.0
228.0
223.8
249.0
275.8
325.4
385.1
395.1
133.3
12.04%
9.22%
70
2.33
Buyback yield%
9.95
11.45
9.93
7.12
5.01
6.02
3.69
3.92
2.19
3.34
9.84
3.69
5.51
25
1.086
D/E ratiox
1.940
1.910
1.827
1.811
1.860
1.758
1.639
1.556
1.703
1.639
1.344
1.639
1.784
78
9.183
Enterprise value$M
6.011
5.979
6.044
5.964
5.704
6.150
6.340
7.116
7.484
7.041
8.967
4.30%
0.91%
79
15.89
LT debt$M
3.190
3.745
4.282
5.051
5.146
6.001
6.468
7.035
7.945
8.471
6.944
10.48%
10.44%
85
Revenue
$15.59M
7.77%
1.00×
Cost of revenue
$10.87M
7.83%
1.01×
Operating expenses
$2.752M
7.97%
1.02×
Property and equipment
15.35%
Spread over hurdle
(3.46%)