0.269
Revenue$M
1.351
1.420
1.490
1.563
1.623
1.739
1.867
1.954
2.077
2.179
0.301
6.07%
5.27%
69
12.83
Revenue growth%
10.22
12.84
12.60
11.28
12.20
12.48
13.68
12.35
14.68
14.56
26.99
13.68
12.54
73
10.43
Gross margin%
6.48
9.36
10.63
8.20
10.08
7.95
6.24
6.44
6.98
8.24
9.91
6.98
8.08
65
11.80
Operating margin%
7.09
7.84
10.58
7.83
8.01
8.69
10.25
10.54
11.07
9.75
25.44
10.25
9.22
76
18.77
Net margin%
27.02
28.36
25.97
25.63
27.58
27.33
29.18
32.07
33.57
34.67
5.79
32.07
27.97
83
21.10
P/E ratio (avg)x
27.62
27.58
28.72
32.07
31.43
33.38
34.66
40.24
47.35
54.02
14.09
40.24
32.72
80
24.43
EV/EBITx
12.08
12.13
12.62
12.56
13.57
13.84
12.39
12.88
12.45
11.23
27.28
12.45
12.50
74
18.81
FCF yield (avg)%
20.91
23.07
24.53
25.79
22.85
24.30
23.35
24.28
22.41
21.29
21.58
23.35
23.21
47
20.91
FCF margin%
10.86
13.19
14.98
14.54
12.30
12.83
11.96
13.10
12.52
13.64
27.77
12.83
12.96
41
1.154
FCF / Net incomex
1.668
1.786
1.816
1.989
1.990
2.122
2.233
2.570
2.924
2.799
1.288
2.570
2.056
73
15.69
ROIC%
9.77
12.07
10.09
7.99
7.47
4.93
4.78
3.87
2.79
0.40
28.86
3.87
6.20
11
17.04
Return on equity%
12.52
13.24
10.64
11.89
9.73
12.69
11.60
14.21
16.40
15.03
4.90
14.21
12.61
35
2.06
Return on assets%
8.44
7.28
7.52
5.74
3.72
6.55
3.73
3.21
4.86
2.49
23.50
3.73
5.30
86
0.05
EPS$
0.10
0.11
0.10
0.11
0.11
0.13
0.13
0.14
0.16
0.16
0.05
7.00%
6.31%
—
15.79
EPS growth%
19.49
20.71
23.33
22.81
24.27
27.24
27.10
26.04
25.46
25.29
5.38
26.04
24.78
38
0.07
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.04
0.06
3.89%
5.11%
—
0.09
FCF per share$
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.01
4.60%
2.25%
—
0.08
Dividend per sh$
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.09
0.09
0.02
5.50%
5.43%
—
19.31
Div yield (avg)%
14.38
14.47
14.73
14.69
17.06
17.28
15.53
13.27
13.32
15.56
22.80
15.53
14.71
75
17.81
Payout ratio%
2.85
4.97
7.07
8.76
9.06
9.32
9.26
9.73
7.22
7.39
19.46
9.26
8.08
36
18.92
Shares (diluted)M
16.87
16.15
15.31
14.87
14.14
13.43
13.21
12.65
13.57
12.50
18.14
(2.43%)
(3.98%)
40
2.09
Buyback yield%
19.38
21.43
19.68
18.34
18.13
18.32
19.48
18.55
17.91
15.21
8.27
18.32
18.44
84
0.979
D/E ratiox
1.688
1.719
1.689
1.925
2.224
2.393
2.447
2.866
3.323
3.292
1.069
2.866
2.309
5
0.145
Enterprise value$M
1.907
1.889
1.840
1.941
1.827
1.721
1.939
2.120
2.369
2.132
1.100
3.14%
1.61%
19
1.146
LT debt$M
1.624
1.782
1.739
2.006
1.944
1.820
1.782
1.804
1.831
1.844
1.324
(1.05%)
2.23%
55
Revenue
$2.179M
5.27%
1.00×
Cost of revenue
$1.068M
5.00%
0.98×
Operating expenses
$0.541M
5.44%
1.02×
Goodwill & intangibles
18.82%
Property and equipment
18.79%
Spread over hurdle
74.40%