9.852
Revenue$M
9.704
10.32
11.31
12.25
13.13
14.29
15.23
16.65
18.31
19.80
10.40
8.56%
8.42%
69
4.16
Revenue growth%
18.48
20.81
19.54
20.59
18.14
17.62
19.03
22.03
22.93
20.98
9.14
20.98
20.06
55
22.71
Gross margin%
21.23
23.61
21.93
19.02
20.81
20.19
18.87
19.74
20.69
19.93
16.40
19.93
20.44
43
5.43
Operating margin%
21.98
20.59
20.81
20.72
18.15
16.19
17.25
19.22
21.12
20.61
24.36
19.22
20.60
73
5.75
Net margin%
6.42
4.18
4.04
3.28
3.41
1.18
0.86
0.85
0.40
0.40
29.92
0.85
2.23
81
36.98
P/E ratio (avg)x
27.75
24.58
25.03
26.99
24.84
23.83
25.41
22.59
24.50
23.19
12.08
23.83
24.71
53
36.82
EV/EBITx
22.81
22.33
23.11
25.68
29.15
29.90
32.99
37.09
36.05
35.01
23.23
35.01
29.52
30
16.42
FCF yield (avg)%
4.55
6.23
6.17
7.70
7.38
7.29
4.63
7.47
10.12
7.60
2.50
7.47
7.34
20
29.64
FCF margin%
20.82
22.52
21.41
20.73
22.28
25.13
27.97
26.26
26.69
26.87
28.03
26.69
23.83
68
0.757
FCF / Net incomex
1.958
1.862
1.715
1.896
1.989
2.299
2.131
2.038
2.262
2.261
1.551
2.261
2.013
64
8.65
ROIC%
18.23
19.18
17.93
15.30
17.13
15.63
16.24
17.36
18.63
21.20
25.98
17.36
17.64
95
23.65
Return on equity%
22.72
24.49
26.15
25.91
27.60
29.79
30.28
28.99
27.67
27.10
29.11
28.99
27.35
77
9.46
Return on assets%
16.58
14.97
17.49
15.33
18.26
18.59
19.35
19.76
20.80
22.77
29.90
19.76
18.43
25
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.02%
2.61%
—
24.87
EPS growth%
5.56
3.05
5.40
7.96
9.97
7.79
10.07
11.57
12.43
12.94
28.22
11.57
8.96
32
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.46%
2.03%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.29%
(0.90%)
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
—
11.09%
10.25%
—
7.85
Div yield (avg)%
23.17
24.14
26.49
29.45
30.95
32.05
31.92
29.97
31.86
34.39
17.09
31.92
30.46
13
18.44
Payout ratio%
21.82
22.23
22.69
21.54
21.08
20.12
18.56
16.25
18.13
18.24
17.78
18.24
20.60
47
782.0
Shares (diluted)M
869.4
781.7
843.6
793.4
722.4
695.3
694.6
750.0
672.6
660.5
767.0
(1.78%)
(3.07%)
33
16.75
Buyback yield%
26.14
27.29
29.49
29.01
31.05
29.11
28.02
28.87
27.88
27.55
20.80
28.02
28.44
64
0.212
D/E ratiox
0.760
0.740
0.676
0.630
0.602
0.558
0.516
0.488
0.442
0.469
0.890
0.488
0.580
20
15.77
Enterprise value$M
22.86
23.06
22.94
24.10
23.65
26.69
31.04
34.46
37.27
40.61
12.78
11.42%
5.99%
92
11.67
LT debt$M
35.42
36.95
43.88
43.39
44.37
42.88
47.41
47.54
54.79
52.79
9.785
3.54%
4.01%
73
Revenue
$19.80M
8.42%
1.00×
Cost of revenue
$10.39M
8.43%
1.00×
Operating expenses
$2.880M
8.89%
1.04×
Goodwill & intangibles
16.56%
Property and equipment
16.41%
Spread over hurdle
42.02%