0.786
Revenue$M
4.659
4.806
4.768
4.785
4.954
5.104
5.308
5.476
5.706
5.755
0.869
3.04%
2.56%
76
26.14
Revenue growth%
15.59
15.92
17.84
20.29
17.91
18.65
17.48
18.90
16.46
15.55
4.78
17.48
17.66
82
11.09
Gross margin%
23.53
23.76
21.57
23.38
20.49
18.14
16.66
19.17
19.06
20.59
14.18
19.06
20.54
15
19.12
Operating margin%
18.89
19.60
20.29
22.35
19.92
20.15
19.73
20.04
19.75
17.09
20.69
19.75
19.83
63
24.48
Net margin%
2.90
3.17
0.92
0.71
1.96
0.40
0.40
2.37
0.40
2.02
20.88
0.40
1.44
45
19.59
P/E ratio (avg)x
27.74
32.12
33.15
37.07
42.18
47.72
51.56
61.81
65.16
72.69
19.92
61.81
44.95
40
29.91
EV/EBITx
19.07
19.26
20.56
21.94
22.07
19.30
16.79
17.05
15.68
16.50
20.51
16.79
19.16
27
13.85
FCF yield (avg)%
13.00
10.64
8.43
8.61
8.55
7.93
7.53
5.55
6.21
5.94
2.57
6.21
8.18
79
4.51
FCF margin%
27.43
29.88
30.38
30.78
28.98
29.97
29.60
27.65
25.86
24.75
25.32
27.65
29.29
64
1.571
FCF / Net incomex
0.321
0.342
0.323
0.323
0.349
0.343
0.381
0.395
0.399
0.379
0.396
0.381
0.346
77
25.80
ROIC%
21.91
21.70
22.65
25.32
23.30
21.95
24.50
22.74
20.31
17.67
25.70
21.95
22.30
72
10.46
Return on equity%
13.20
12.86
14.85
13.55
11.48
10.00
12.95
14.70
17.09
16.76
26.03
14.70
13.37
37
25.79
Return on assets%
32.52
32.11
30.18
32.82
35.75
36.81
38.39
36.89
39.64
39.17
5.37
38.39
36.28
13
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
2.58%
3.05%
—
8.05
EPS growth%
21.96
19.61
21.43
22.97
23.93
22.13
24.58
27.56
28.81
27.26
20.21
27.26
23.45
59
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
2.17%
2.99%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
3.58%
2.51%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(3.04%)
(1.40%)
—
20.73
Div yield (avg)%
5.56
7.27
6.96
6.67
7.19
7.12
5.13
7.66
4.79
7.45
29.17
7.12
7.04
23
18.99
Payout ratio%
21.26
20.15
19.85
21.52
19.15
18.73
21.04
18.30
19.99
22.41
18.54
19.99
20.07
61
1.584
Shares (diluted)B
1.809
2.100
2.215
2.219
2.175
2.296
2.598
2.903
2.978
3.462
1.512
9.74%
6.58%
41
10.25
Buyback yield%
9.17
8.61
8.75
7.43
8.01
5.49
6.71
6.51
8.71
9.29
22.63
6.71
8.31
83
0.173
D/E ratiox
1.602
1.920
2.278
2.589
3.062
3.253
3.328
3.802
4.626
5.428
1.731
3.802
3.157
39
0.920
Enterprise value$M
7.271
7.363
8.269
9.410
9.257
9.763
9.891
10.65
11.44
13.23
6.789
7.41%
7.60%
12
1.759
LT debt$M
1.047
1.099
1.192
1.257
1.136
1.237
1.392
1.369
1.410
1.317
5.953
3.00%
1.64%
91
Revenue
$5.755M
2.56%
1.00×
Cost of revenue
$3.398M
2.88%
1.03×
Operating expenses
$0.559M
1.24%
0.88×
Property and equipment
17.61%
Spread over hurdle
(0.62%)