0.654
Revenue$M
11.47
11.42
11.68
12.12
12.46
12.94
13.34
13.27
13.61
13.51
0.684
1.62%
2.02%
78
16.93
Revenue growth%
21.69
19.66
21.59
21.78
23.03
20.45
19.25
21.17
19.33
17.73
18.06
19.33
20.81
20
29.83
Gross margin%
5.44
4.06
2.01
0.40
0.40
0.40
0.40
2.89
3.74
2.44
22.50
2.44
2.23
59
14.83
Operating margin%
8.99
9.71
10.90
11.35
12.58
15.42
15.00
13.47
11.37
10.50
20.12
13.47
11.36
15
13.91
Net margin%
27.60
26.87
25.02
25.07
22.15
23.16
23.80
21.27
22.80
21.72
2.74
22.80
23.48
57
28.04
P/E ratio (avg)x
10.35
11.01
12.13
11.93
11.72
12.31
12.23
12.26
13.23
15.03
7.801
12.31
12.18
71
10.67
EV/EBITx
31.14
32.99
35.02
38.58
35.52
36.64
37.76
41.46
43.47
42.52
7.350
41.46
37.20
44
28.01
FCF yield (avg)%
21.37
20.78
23.52
21.41
23.17
25.96
23.99
25.67
23.22
25.70
8.34
25.67
23.37
75
12.46
FCF margin%
30.49
29.53
29.92
31.91
31.06
29.67
28.33
29.15
28.95
27.45
22.69
28.95
29.60
78
0.874
FCF / Net incomex
0.860
0.881
0.981
1.094
1.050
1.065
1.073
1.194
1.159
1.272
1.186
1.159
1.069
55
16.89
ROIC%
9.26
7.73
7.84
7.01
9.79
9.52
10.07
10.88
10.54
8.85
29.25
10.07
9.39
15
22.93
Return on equity%
16.93
18.91
19.03
19.03
16.38
14.51
15.18
16.58
13.97
13.42
13.72
14.51
16.48
89
9.33
Return on assets%
24.87
22.17
21.20
19.11
21.35
24.15
26.90
26.56
26.35
29.33
10.25
26.56
24.51
33
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.77%
4.92%
—
11.87
EPS growth%
20.12
21.66
21.26
18.32
20.81
21.88
22.63
23.92
26.79
29.66
29.18
23.92
21.77
46
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(2.33%)
(2.41%)
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
2.06%
(0.02%)
—
0.01
Dividend per sh$
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
6.36%
5.74%
—
24.10
Div yield (avg)%
4.77
4.71
3.43
3.83
1.80
3.42
2.90
4.13
2.07
2.10
22.80
2.90
3.42
18
12.78
Payout ratio%
8.53
8.65
8.42
8.58
9.35
8.53
5.66
5.06
2.26
0.72
8.00
5.06
8.47
83
0.581
Shares (diluted)B
0.842
0.877
1.012
0.978
1.107
1.062
1.018
1.011
1.019
0.974
0.573
(2.53%)
1.34%
56
27.50
Buyback yield%
14.12
17.09
14.61
14.95
15.34
13.12
12.06
15.00
16.77
15.26
6.14
15.00
14.97
90
0.798
D/E ratiox
0.405
0.397
0.434
0.413
0.393
0.389
0.376
0.381
0.354
0.355
1.667
0.376
0.391
42
10.22
Enterprise value$M
17.30
20.37
24.37
26.38
30.53
29.93
30.85
31.93
33.85
36.22
9.717
3.48%
9.52%
63
1.026
LT debt$M
4.166
4.763
5.212
5.270
5.270
5.653
6.125
6.848
6.633
6.390
7.798
3.93%
4.30%
34
Revenue
$13.51M
2.02%
1.00×
Cost of revenue
$8.513M
2.00%
1.00×
Operating expenses
$3.121M
2.50%
1.05×
Property and equipment
18.88%
Goodwill & intangibles
15.36%
Spread over hurdle
88.81%