2.200
Revenue$M
1.461
1.599
1.734
1.904
2.021
2.197
2.401
2.600
2.792
3.033
2.375
8.46%
8.69%
92
28.87
Revenue growth%
22.62
23.32
21.80
20.15
18.72
17.40
16.83
18.90
20.36
20.81
14.05
18.90
20.26
87
13.16
Gross margin%
21.02
22.76
23.46
20.59
21.09
19.65
16.72
13.88
16.67
15.48
22.77
16.67
20.12
69
29.35
Operating margin%
22.83
21.08
22.55
23.98
21.31
21.84
21.72
19.37
16.60
14.53
24.88
19.37
21.51
29
22.74
Net margin%
25.45
25.08
24.14
26.21
28.93
31.52
34.06
32.42
31.07
33.36
22.52
32.42
30.00
65
31.39
P/E ratio (avg)x
31.77
31.61
31.37
31.33
30.28
32.81
30.31
32.61
31.24
29.80
32.59
31.24
31.35
40
15.27
EV/EBITx
39.67
44.67
43.59
50.22
54.04
55.51
60.47
63.32
72.79
69.53
11.25
63.32
54.78
77
11.11
FCF yield (avg)%
19.90
19.42
19.59
20.30
21.49
21.79
22.45
19.63
16.94
14.49
9.99
19.63
19.77
81
17.22
FCF margin%
17.10
18.79
20.93
18.19
18.11
16.94
17.05
19.47
18.77
18.04
6.09
18.04
18.15
80
1.471
FCF / Net incomex
1.094
1.115
1.178
1.290
1.545
1.814
1.809
1.989
2.363
2.420
1.544
1.989
1.677
93
3.13
ROIC%
26.28
24.45
24.63
22.82
24.39
22.75
22.56
25.40
25.74
26.98
9.24
25.40
24.54
13
14.97
Return on equity%
12.62
10.53
12.24
10.75
10.57
8.18
7.70
7.47
8.98
8.09
24.24
8.09
9.76
20
11.26
Return on assets%
16.50
15.99
16.74
15.30
13.81
12.16
9.67
9.70
7.11
9.61
23.05
9.67
12.99
7
0.14
EPS$
0.10
0.10
0.09
0.09
0.10
0.10
0.09
0.09
0.10
0.10
0.15
0.11%
0.02%
—
2.73
EPS growth%
21.77
20.09
20.03
18.69
18.87
19.52
21.68
22.85
21.31
23.57
11.77
21.68
20.70
17
0.16
Bookvalue per sh$
0.06
0.07
0.08
0.08
0.09
0.10
0.11
0.10
0.10
0.10
0.19
2.18%
4.46%
—
0.09
FCF per share$
0.14
0.14
0.14
0.13
0.13
0.13
0.11
0.11
0.11
0.10
0.14
(5.62%)
(5.08%)
—
0.03
Dividend per sh$
0.16
0.16
0.17
0.18
0.17
0.19
0.18
0.18
0.18
0.19
0.04
1.63%
3.00%
—
21.23
Div yield (avg)%
19.42
21.40
21.12
22.28
23.33
23.84
25.56
24.53
27.49
25.50
2.61
25.50
23.59
20
19.99
Payout ratio%
13.91
10.98
11.79
13.74
11.52
9.93
10.15
11.56
9.33
9.19
16.28
9.93
11.25
65
15.60
Shares (diluted)M
13.04
13.91
12.66
11.70
12.79
13.40
12.36
12.83
13.12
12.80
15.81
0.02%
(0.82%)
62
2.03
Buyback yield%
14.02
11.38
8.85
9.47
10.23
7.57
8.51
8.74
7.61
10.21
9.25
8.51
9.16
66
1.352
D/E ratiox
0.814
0.816
0.874
0.955
0.892
0.850
0.909
0.959
1.039
1.140
0.596
0.959
0.901
59
1.649
Enterprise value$M
2.054
1.892
1.744
1.562
1.572
1.469
1.335
1.423
1.229
1.102
1.434
(6.86%)
(6.44%)
15
1.898
LT debt$M
0.365
0.334
0.330
0.339
0.290
0.254
0.251
0.260
0.280
0.297
2.723
0.44%
(2.87%)
41
Revenue
$3.033M
8.69%
1.00×
Cost of revenue
$1.729M
8.81%
1.01×
Operating expenses
$0.380M
8.22%
0.96×
Property and equipment
14.67%
Spread over hurdle
43.16%