24.21
Revenue$M
26.52
28.21
29.34
30.92
33.10
34.60
36.61
38.84
41.37
26.08
27.28
6.00%
5.81%
61
19.53
Revenue growth%
10.97
13.18
13.63
15.30
15.29
13.87
11.53
10.94
10.71
25.77
21.83
11.53
12.36
17
18.79
Gross margin%
19.79
17.63
19.04
19.93
22.36
21.42
19.79
22.42
21.66
20.97
26.71
21.66
20.18
76
21.28
Operating margin%
20.66
22.50
24.76
26.68
24.06
21.14
19.51
22.33
21.92
9.38
12.81
21.92
22.12
91
18.92
Net margin%
29.97
29.10
26.82
27.57
25.47
23.36
24.66
24.98
25.88
20.69
29.80
24.98
26.35
58
23.09
P/E ratio (avg)x
15.36
14.17
12.58
14.09
12.53
12.46
12.31
12.12
13.59
28.14
30.74
12.46
13.08
32
16.99
EV/EBITx
25.63
22.11
22.56
22.89
20.03
17.65
16.53
17.03
16.48
15.26
33.18
17.03
21.07
68
7.98
FCF yield (avg)%
19.63
20.16
19.24
19.90
20.86
18.85
20.67
18.05
18.88
23.60
26.78
18.88
19.76
9
20.46
FCF margin%
18.81
20.21
22.32
23.45
26.44
28.75
31.48
32.23
32.52
24.14
4.31
31.48
24.95
39
0.859
FCF / Net incomex
1.871
1.911
1.929
1.803
1.756
1.866
2.078
2.114
2.414
1.084
1.143
2.078
1.913
42
13.31
ROIC%
33.04
30.69
31.10
33.16
33.18
32.14
30.92
30.80
28.47
20.01
8.58
30.92
31.33
22
12.23
Return on equity%
24.01
26.94
28.89
31.17
30.51
32.86
30.95
32.97
35.03
10.71
20.18
32.86
30.73
79
8.68
Return on assets%
11.65
14.41
13.07
12.04
12.70
13.87
13.93
15.55
15.08
3.70
9.72
13.93
13.47
65
0.07
EPS$
0.08
0.09
0.09
0.10
0.11
0.12
0.12
0.13
0.14
0.08
0.08
7.21%
8.02%
—
19.58
EPS growth%
16.85
15.51
14.41
11.98
9.98
7.12
6.04
7.69
6.05
16.15
28.91
7.12
10.98
10
0.02
Bookvalue per sh$
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.07
0.07
0.03
0.04
5.40%
6.10%
—
0.03
FCF per share$
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.05
8.47%
6.79%
—
0.06
Dividend per sh$
0.03
0.04
0.04
0.05
0.05
0.06
0.07
0.07
0.07
0.04
0.07
8.47%
10.39%
—
23.17
Div yield (avg)%
15.20
13.10
10.21
7.66
8.64
10.71
9.14
7.45
9.58
23.58
16.35
9.14
9.90
75
17.63
Payout ratio%
7.80
6.56
7.74
9.36
10.08
10.52
12.03
9.43
10.84
19.06
5.21
10.52
9.40
16
374.7
Shares (diluted)M
471.8
515.2
480.4
534.4
507.8
494.3
460.9
432.4
438.7
389.3
395.4
(3.87%)
1.26%
35
11.91
Buyback yield%
18.82
21.41
23.76
24.04
23.02
24.39
24.68
21.69
19.37
13.37
3.24
23.02
22.35
90
1.691
D/E ratiox
2.139
2.109
2.400
2.581
2.486
2.779
2.814
3.192
3.478
1.517
1.157
2.814
2.534
69
4.239
Enterprise value$M
31.83
29.91
32.55
32.50
33.36
36.23
34.50
36.12
35.77
32.48
40.16
1.94%
0.72%
51
22.64
LT debt$M
36.19
42.75
46.00
52.03
60.65
60.94
66.12
74.96
81.88
37.42
26.03
9.49%
10.02%
18
Revenue
$41.37M
5.81%
1.00×
Cost of revenue
$21.79M
5.43%
0.96×
Operating expenses
$10.39M
6.53%
1.07×
Property and equipment
18.50%
Spread over hurdle
28.35%