9.188
Revenue$M
13.41
13.83
14.77
15.42
16.01
16.74
17.82
18.50
19.62
20.72
9.390
5.30%
5.04%
88
21.18
Revenue growth%
13.42
12.59
14.42
17.21
15.53
16.13
13.63
16.39
16.01
18.06
21.50
16.13
15.77
11
23.53
Gross margin%
1.82
3.40
2.18
3.77
2.96
5.72
6.81
8.45
7.64
6.26
4.67
6.81
4.74
36
11.53
Operating margin%
5.54
5.76
4.22
4.57
3.88
3.29
0.76
0.40
1.05
2.09
10.44
1.05
3.59
47
25.34
Net margin%
7.04
9.09
8.63
8.35
10.51
7.95
9.54
10.06
8.84
6.80
10.21
8.84
8.74
23
17.82
P/E ratio (avg)x
33.25
33.81
29.32
29.58
31.58
28.94
29.44
31.01
26.72
23.53
31.83
28.94
29.51
51
6.654
EV/EBITx
31.90
30.05
32.10
30.55
30.64
33.66
34.57
34.08
36.98
31.96
35.76
34.08
32.03
13
26.10
FCF yield (avg)%
6.36
5.84
3.42
1.73
1.36
0.40
0.40
1.73
3.16
2.13
23.33
1.73
1.93
48
28.83
FCF margin%
18.71
17.11
18.83
16.78
18.50
18.92
19.73
21.84
23.91
25.95
19.55
21.84
18.87
42
1.615
FCF / Net incomex
0.853
0.857
0.872
0.875
0.750
0.720
0.686
0.577
0.605
0.523
1.765
0.605
0.735
62
14.23
ROIC%
32.14
32.70
35.57
35.35
33.03
35.42
36.13
35.06
37.20
38.26
20.05
36.13
35.38
53
24.65
Return on equity%
21.68
20.75
21.48
19.72
16.79
14.66
12.26
13.31
13.48
14.13
14.50
13.48
15.73
20
27.94
Return on assets%
6.38
6.27
4.52
2.78
0.60
2.95
0.40
0.40
0.40
0.40
16.82
0.40
1.69
71
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.59%
3.29%
—
14.01
EPS growth%
22.53
19.78
21.96
21.69
21.85
21.74
22.55
22.13
21.47
22.30
14.13
22.13
21.90
77
0.01
Bookvalue per sh$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
5.01%
3.71%
—
0.02
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
0.02
0.01
1.11%
4.22%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
7.89%
6.30%
—
14.39
Div yield (avg)%
27.63
27.43
29.16
26.27
23.33
21.94
23.29
23.81
21.66
19.47
20.60
21.94
23.57
66
14.95
Payout ratio%
9.58
9.72
7.24
4.63
4.14
4.00
2.12
4.21
5.87
2.91
11.83
4.00
4.42
89
1.012
Shares (diluted)B
1.714
1.671
1.711
1.990
2.193
2.255
2.512
2.948
3.424
3.426
1.048
9.33%
8.51%
51
3.09
Buyback yield%
21.75
21.21
21.69
20.73
20.84
18.62
15.66
17.93
16.25
16.29
14.21
16.29
19.67
22
1.416
D/E ratiox
1.082
1.242
1.295
1.529
1.813
1.912
2.033
2.324
2.578
2.803
0.925
2.324
1.862
37
2.111
Enterprise value$M
9.959
9.671
9.140
8.803
9.272
10.32
10.03
9.104
9.071
10.29
6.996
2.11%
0.94%
16
17.75
LT debt$M
31.08
31.00
30.73
32.92
37.98
44.70
49.61
48.07
49.63
56.32
23.97
8.20%
7.55%
32
Revenue
$20.72M
5.04%
1.00×
Cost of revenue
$12.11M
4.84%
0.98×
Operating expenses
$3.967M
5.09%
1.00×
Property and equipment
17.77%
Spread over hurdle
20.61%