1.236
Revenue$M
1.386
1.499
1.590
1.658
1.739
1.827
1.940
2.045
2.137
2.228
1.274
5.08%
5.58%
85
18.34
Revenue growth%
18.83
21.05
19.30
18.84
21.82
20.81
17.85
16.42
13.90
12.08
3.90
16.42
18.83
39
16.29
Gross margin%
3.71
4.63
4.32
5.20
6.51
6.91
9.42
6.51
4.75
6.51
28.13
6.51
5.85
30
20.63
Operating margin%
5.18
4.98
3.74
6.64
5.67
8.27
11.08
8.52
8.21
9.79
19.97
8.52
7.43
22
13.40
Net margin%
11.72
13.39
15.76
18.06
15.84
16.98
19.88
18.35
17.00
16.21
14.37
17.00
16.59
16
27.16
P/E ratio (avg)x
12.67
12.55
13.99
14.09
15.45
15.62
14.85
15.02
13.67
13.42
23.83
14.85
14.04
48
28.21
EV/EBITx
23.62
26.63
26.93
25.97
26.91
28.16
27.56
27.74
29.28
29.69
21.14
28.16
27.24
14
6.75
FCF yield (avg)%
11.01
11.26
11.20
12.47
12.63
14.35
11.50
13.52
14.10
11.10
16.01
13.52
11.99
73
24.82
FCF margin%
5.83
6.21
7.36
7.98
7.47
7.83
7.19
9.08
8.71
6.82
19.29
7.83
7.42
83
1.287
FCF / Net incomex
1.437
1.458
1.383
1.189
1.243
1.146
1.060
0.914
0.795
0.821
0.593
0.914
1.168
27
7.23
ROIC%
3.03
6.03
3.82
5.46
5.88
2.90
2.84
5.17
7.53
6.15
22.00
5.17
5.31
41
20.94
Return on equity%
14.53
15.01
15.88
15.60
18.01
15.30
13.05
14.03
11.88
13.50
6.70
13.50
14.77
76
9.10
Return on assets%
21.49
21.96
24.08
26.72
24.55
25.42
25.04
26.33
26.88
29.75
10.40
26.33
25.23
70
0.01
EPS$
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.01
5.75%
7.42%
—
8.22
EPS growth%
14.94
15.50
15.25
15.08
17.18
15.02
15.42
14.14
11.96
14.44
10.36
14.44
15.05
82
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.01
10.97%
9.03%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.42%
2.66%
—
0.02
Dividend per sh$
0.02
0.01
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(2.73%)
(2.74%)
—
27.40
Div yield (avg)%
7.56
8.64
7.45
8.02
10.86
8.44
10.36
7.44
7.05
9.71
23.97
8.44
8.23
10
27.38
Payout ratio%
12.36
11.79
13.91
12.59
14.01
12.15
13.76
15.60
14.26
14.14
19.69
14.14
13.83
79
94.86
Shares (diluted)M
86.83
85.66
84.39
88.12
88.68
92.12
84.06
78.26
85.16
73.67
96.08
(3.64%)
(0.87%)
51
12.51
Buyback yield%
17.01
19.00
20.75
20.01
22.57
24.45
23.95
22.98
23.12
22.10
22.76
23.12
22.34
60
1.109
D/E ratiox
0.641
0.618
0.588
0.658
0.625
0.642
0.632
0.588
0.641
0.611
1.729
0.632
0.629
16
0.409
Enterprise value$M
1.505
1.726
1.741
1.813
1.912
2.116
2.298
2.620
2.585
2.598
1.481
6.32%
6.62%
46
1.425
LT debt$M
0.930
0.955
0.934
1.072
1.095
1.040
1.157
1.083
1.100
1.225
0.518
2.27%
4.22%
15
Revenue
$2.228M
5.58%
1.00×
Cost of revenue
$1.477M
5.41%
0.98×
Operating expenses
$0.414M
6.43%
1.08×
Goodwill & intangibles
20.28%
Property and equipment
20.22%
Spread over hurdle
(4.67%)