1.797
Revenue$M
3.658
3.933
4.162
4.541
4.930
5.375
5.780
6.083
6.442
6.915
1.941
7.00%
7.55%
39
15.59
Revenue growth%
9.09
6.81
5.55
6.94
6.03
7.80
10.30
12.67
11.33
10.91
9.27
10.91
8.44
31
25.79
Gross margin%
19.19
18.73
16.22
18.18
20.64
19.85
21.40
23.07
25.25
24.17
23.74
23.07
20.24
74
20.90
Operating margin%
24.00
24.42
26.59
23.68
25.66
25.55
23.10
20.44
19.07
22.06
10.55
22.06
23.84
50
15.75
Net margin%
4.30
3.82
1.48
2.73
5.37
5.12
6.35
8.23
10.29
11.88
4.50
8.23
5.24
82
31.93
P/E ratio (avg)x
19.48
19.79
18.22
19.28
18.12
20.42
19.04
17.08
18.67
19.45
13.47
19.04
19.16
16
28.32
EV/EBITx
24.41
27.98
26.69
30.66
30.97
33.56
36.13
33.54
35.58
37.77
23.45
35.58
32.25
68
14.58
FCF yield (avg)%
6.53
5.68
6.01
4.62
2.70
4.27
5.95
4.37
5.67
2.89
23.51
4.37
5.15
88
9.65
FCF margin%
13.80
15.17
13.85
16.55
19.29
19.01
17.10
18.41
18.08
16.56
27.17
18.08
16.83
31
0.497
FCF / Net incomex
1.824
2.077
2.024
2.192
2.392
2.423
2.580
2.605
2.630
2.570
1.369
2.580
2.407
51
7.61
ROIC%
9.45
9.77
7.63
10.63
9.96
9.92
10.36
10.47
8.06
11.04
13.49
10.36
9.94
20
14.81
Return on equity%
25.16
24.95
25.66
25.73
23.22
21.45
18.49
19.89
18.16
21.06
6.92
19.89
22.33
37
25.12
Return on assets%
31.69
32.24
30.21
33.13
32.55
34.79
33.92
35.58
35.32
35.34
28.30
35.32
33.53
36
0.05
EPS$
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.05
0.05
0.05
0.05
(2.32%)
0.56%
—
23.18
EPS growth%
24.12
23.96
25.55
26.85
26.27
29.12
31.91
30.43
30.08
31.47
4.31
30.43
27.99
9
0.06
Bookvalue per sh$
0.04
0.04
0.05
0.06
0.06
0.06
0.06
0.07
0.09
0.10
0.06
9.68%
11.51%
—
0.06
FCF per share$
0.04
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.06
0.61%
(2.10%)
—
0.05
Dividend per sh$
0.03
0.03
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.04
0.04
(0.71%)
1.37%
—
11.64
Div yield (avg)%
17.00
14.75
12.98
10.56
13.11
13.57
13.92
14.53
14.15
15.43
12.08
14.15
14.04
79
7.48
Payout ratio%
23.38
21.77
24.19
23.74
25.23
27.30
28.41
28.23
25.34
24.26
17.69
27.30
24.74
58
40.74
Shares (diluted)M
48.13
46.05
44.81
49.69
47.94
47.21
50.47
53.59
56.94
59.98
40.66
4.58%
3.23%
54
11.97
Buyback yield%
28.92
27.00
24.39
23.99
22.94
21.61
20.80
21.20
20.34
18.63
6.88
20.80
22.28
83
1.031
D/E ratiox
0.343
0.394
0.379
0.393
0.418
0.397
0.397
0.427
0.404
0.384
1.364
0.397
0.395
81
0.979
Enterprise value$M
5.637
5.787
6.182
6.057
6.340
6.550
6.810
7.573
7.650
7.599
3.317
3.69%
3.25%
84
4.868
LT debt$M
5.761
6.094
6.143
5.593
5.219
5.208
5.580
6.196
6.681
6.857
4.974
5.61%
2.36%
77
Revenue
$6.915M
7.55%
1.00×
Cost of revenue
$3.085M
8.11%
1.05×
Operating expenses
$1.634M
6.78%
0.93×
Property and equipment
15.41%
Spread over hurdle
(0.44%)