1.251
Revenue$M
11.66
11.66
11.65
11.64
11.74
11.73
11.90
11.84
12.23
1.375
1.427
1.00%
0.73%
50
7.58
Revenue growth%
20.67
22.58
21.74
24.16
22.60
22.31
22.05
23.28
24.82
24.73
17.23
22.60
22.44
23
28.91
Gross margin%
34.87
37.63
39.44
41.97
41.03
39.68
39.92
41.05
42.63
20.59
11.49
41.03
39.80
63
16.64
Operating margin%
29.16
26.17
28.52
27.35
28.30
29.61
27.77
29.66
29.56
15.53
3.28
29.56
28.41
13
25.76
Net margin%
12.88
10.61
8.67
6.35
8.28
5.91
4.95
5.39
4.18
12.90
20.21
5.39
7.31
83
17.05
P/E ratio (avg)x
13.10
12.19
12.85
14.18
13.43
15.25
14.49
13.50
12.38
36.26
22.22
13.50
13.27
92
8.567
EV/EBITx
20.57
20.91
20.66
19.60
19.73
19.17
16.82
16.84
16.47
23.80
33.02
16.84
19.66
84
24.43
FCF yield (avg)%
19.67
20.59
19.40
21.16
20.23
19.08
17.88
15.23
17.53
16.01
7.30
17.88
19.24
31
29.76
FCF margin%
17.94
17.35
19.08
18.04
15.16
17.44
16.53
19.27
21.81
12.75
14.57
17.44
17.69
18
1.108
FCF / Net incomex
1.700
1.921
2.113
2.063
2.315
2.263
2.175
2.171
2.035
1.348
1.252
2.175
2.088
50
9.77
ROIC%
17.14
19.19
18.86
18.68
16.19
18.24
20.81
20.57
17.78
16.40
9.59
18.24
18.46
24
9.39
Return on equity%
6.31
3.85
6.76
6.78
4.84
4.81
3.31
1.38
0.40
15.98
16.39
3.31
4.82
40
12.41
Return on assets%
19.42
16.86
19.55
19.20
21.56
20.58
20.05
22.28
25.16
21.97
26.69
21.56
19.80
28
0.11
EPS$
0.14
0.14
0.12
0.12
0.12
0.11
0.12
0.11
0.12
0.12
0.13
0.36%
(2.20%)
—
15.03
EPS growth%
6.85
6.91
6.53
4.71
5.05
5.69
4.98
6.78
7.09
10.27
5.16
5.69
6.65
10
0.12
Bookvalue per sh$
0.09
0.09
0.09
0.11
0.12
0.13
0.13
0.14
0.16
0.14
0.14
8.38%
7.78%
—
0.03
FCF per share$
0.04
0.04
0.05
0.06
0.07
0.07
0.07
0.08
0.09
0.11
0.05
10.52%
10.27%
—
0.02
Dividend per sh$
0.16
0.16
0.18
0.22
0.23
0.24
0.24
0.27
0.26
0.11
0.08
3.99%
4.55%
—
22.41
Div yield (avg)%
2.68
0.40
0.40
0.40
3.03
0.99
0.40
2.06
0.51
3.25
5.76
0.99
0.57
67
23.78
Payout ratio%
29.12
31.43
32.07
34.10
34.32
33.75
35.44
34.91
34.19
21.70
29.15
34.32
33.93
86
67.03
Shares (diluted)M
72.17
76.95
80.57
92.34
105.8
119.2
115.8
119.4
122.1
67.50
67.74
5.75%
6.65%
88
4.07
Buyback yield%
9.52
11.21
12.67
11.67
12.44
13.02
13.52
15.45
17.64
19.71
29.33
13.52
12.55
5
1.727
D/E ratiox
2.334
2.351
2.296
2.479
2.752
2.665
2.973
3.139
2.835
0.295
0.516
2.835
2.572
79
6.156
Enterprise value$M
6.237
5.703
5.647
5.715
6.198
5.706
5.674
6.066
5.946
4.015
12.29
0.80%
(0.73%)
59
9.986
LT debt$M
7.365
6.401
6.518
6.324
5.402
5.249
4.762
5.019
4.552
5.440
16.50
(6.37%)
(6.24%)
90
Revenue
$12.23M
0.73%
1.00×
Cost of revenue
$5.932M
1.21%
1.05×
Operating expenses
$2.976M
0.34%
0.96×
Property and equipment
17.20%
Spread over hurdle
32.56%