6.231
Revenue$M
5.252
5.538
6.018
6.439
6.970
7.468
7.975
8.745
9.452
10.20
6.432
7.92%
7.47%
91
21.67
Revenue growth%
22.53
24.89
24.39
23.18
22.65
20.73
21.59
22.98
20.27
22.13
21.38
21.59
22.59
91
7.66
Gross margin%
5.44
7.78
8.47
9.09
11.96
14.43
14.33
14.15
14.05
15.99
6.24
14.33
13.01
57
24.38
Operating margin%
30.56
33.28
35.24
37.83
37.58
38.06
38.96
36.86
35.43
35.83
24.74
36.86
36.35
56
9.43
Net margin%
16.39
16.47
18.49
20.82
20.22
17.73
17.73
19.63
20.72
19.05
20.97
19.05
18.77
93
20.76
P/E ratio (avg)x
46.19
45.58
52.03
58.62
59.81
66.00
73.94
74.64
87.14
89.44
37.43
74.64
62.90
80
16.06
EV/EBITx
31.62
31.45
29.35
25.84
22.88
19.30
20.54
20.88
21.87
19.59
22.52
20.54
22.38
60
8.04
FCF yield (avg)%
18.18
18.74
18.72
20.01
22.19
22.02
24.52
21.98
19.80
20.76
21.14
21.98
20.39
8
20.46
FCF margin%
7.34
6.48
3.88
4.41
4.13
7.06
6.26
3.97
3.88
4.00
7.30
4.00
4.27
48
1.789
FCF / Net incomex
2.197
2.530
2.680
2.781
2.669
3.024
3.183
3.689
4.234
4.792
0.628
3.689
2.902
32
5.79
ROIC%
15.54
12.93
14.90
17.61
16.89
17.50
16.72
15.66
17.35
19.26
27.35
17.35
16.81
71
9.75
Return on equity%
27.30
30.16
32.49
35.03
35.44
33.45
32.89
31.13
33.32
32.73
25.20
32.89
32.81
6
9.89
Return on assets%
9.51
7.24
6.44
3.71
5.17
6.42
5.19
5.17
7.78
6.48
6.74
6.42
6.43
75
1.24
EPS$
0.27
0.28
0.26
0.23
0.24
0.22
0.21
0.23
0.25
0.25
1.36
1.03%
0.05%
—
12.21
EPS growth%
1.35
3.61
5.40
3.74
4.62
3.88
5.06
2.49
2.86
1.59
17.97
2.86
3.67
52
0.61
Bookvalue per sh$
0.73
0.65
0.66
0.72
0.72
0.68
0.61
0.58
0.61
0.55
0.28
(5.18%)
(3.13%)
—
0.33
FCF per share$
2.69
3.16
3.16
3.61
4.08
4.87
5.72
6.78
7.42
8.80
1.09
16.62%
13.45%
—
1.51
Dividend per sh$
0.44
0.46
0.52
0.49
0.44
0.42
0.41
0.38
0.41
0.42
0.37
(1.19%)
(0.42%)
—
25.37
Div yield (avg)%
20.20
20.27
18.78
17.12
20.09
17.41
17.60
17.59
14.67
13.91
18.87
17.41
17.60
82
4.80
Payout ratio%
29.43
30.63
31.54
30.36
33.14
35.69
37.99
38.20
38.37
38.43
22.27
38.20
34.41
21
3.490
Shares (diluted)M
4.543
4.231
4.732
4.915
4.351
4.865
5.116
5.078
5.087
4.822
3.599
2.08%
0.54%
91
22.08
Buyback yield%
31.84
30.04
28.76
26.47
25.41
26.88
25.79
27.08
25.07
26.96
23.82
26.88
26.92
57
0.552
D/E ratiox
2.329
2.705
2.863
3.201
3.604
3.590
3.772
4.343
4.467
5.091
0.156
4.343
3.597
81
2.447
Enterprise value$M
5.408
6.342
6.291
7.381
8.267
8.733
8.859
10.42
10.80
11.31
7.870
6.48%
9.38%
58
2.552
LT debt$M
2.807
3.006
2.816
2.921
3.009
3.092
3.022
2.564
2.170
2.052
5.305
(7.37%)
(3.69%)
14
Revenue
$10.20M
7.47%
1.00×
Cost of revenue
$5.918M
7.56%
1.01×
Operating expenses
$1.431M
7.41%
0.99×
Property and equipment
17.97%
Spread over hurdle
30.54%