4.503
Revenue$M
1.974
2.185
2.350
2.576
2.744
2.920
3.194
3.529
3.756
4.129
4.645
8.52%
8.58%
14
24.32
Revenue growth%
29.98
31.02
31.41
32.89
31.03
28.73
30.66
32.04
31.78
31.91
18.90
31.78
31.22
73
28.66
Gross margin%
19.49
20.50
18.29
19.28
19.20
20.74
20.31
22.61
24.92
22.93
28.55
22.61
20.41
87
12.55
Operating margin%
14.53
15.72
15.53
13.83
13.09
11.74
9.04
6.17
4.35
6.43
8.07
6.43
12.41
66
13.94
Net margin%
25.83
23.86
22.55
25.46
23.02
22.43
20.84
21.75
22.08
19.41
22.74
21.75
22.49
22
6.832
P/E ratio (avg)x
40.42
43.38
45.25
47.80
45.29
50.06
48.17
46.50
50.81
52.19
11.75
50.06
47.15
16
26.27
EV/EBITx
23.82
25.60
27.17
28.69
32.62
36.98
35.73
35.26
38.61
39.09
16.72
36.98
33.94
73
29.70
FCF yield (avg)%
15.43
13.92
15.61
18.25
15.53
13.99
13.54
12.60
11.29
10.45
15.24
12.60
13.96
75
4.19
FCF margin%
10.45
12.18
15.03
13.10
12.75
11.63
11.56
9.03
11.77
9.71
15.24
11.56
11.70
10
0.103
FCF / Net incomex
0.644
0.713
0.754
0.667
0.640
0.557
0.501
0.543
0.549
0.563
0.193
0.549
0.601
27
17.47
ROIC%
10.61
11.09
11.48
14.14
14.91
12.35
15.35
13.28
15.65
13.00
23.49
13.28
13.14
84
6.45
Return on equity%
9.40
10.26
11.74
13.55
16.27
15.36
15.08
14.61
12.32
11.39
20.27
14.61
12.94
73
23.68
Return on assets%
2.77
4.18
1.71
3.93
3.79
1.91
3.13
0.97
0.40
0.64
9.55
0.97
2.34
68
0.63
EPS$
0.92
0.89
0.99
1.10
1.29
1.29
1.28
1.52
1.65
1.81
0.67
7.08%
7.75%
—
28.61
EPS growth%
19.88
22.34
20.50
22.58
19.71
18.18
18.81
21.52
23.68
24.79
23.16
21.52
21.01
7
0.40
Bookvalue per sh$
0.73
0.80
0.91
0.87
0.96
1.07
1.07
1.13
1.07
1.17
0.52
3.99%
4.79%
—
0.37
FCF per share$
0.23
0.21
0.21
0.18
0.20
0.22
0.22
0.23
0.20
0.22
0.53
2.24%
(0.91%)
—
0.43
Dividend per sh$
0.24
0.22
0.20
0.20
0.17
0.16
0.16
0.16
0.17
0.17
0.60
(0.27%)
(2.51%)
—
10.18
Div yield (avg)%
16.14
19.14
21.21
22.20
24.68
24.42
24.81
26.24
25.97
26.25
29.14
25.97
24.55
65
13.34
Payout ratio%
13.82
12.57
9.91
10.55
10.08
7.69
9.97
8.91
8.64
9.58
29.03
8.91
9.94
11
7.639
Shares (diluted)M
11.42
13.26
14.75
14.86
15.25
16.58
15.94
17.20
20.09
21.81
7.396
7.42%
7.47%
31
7.68
Buyback yield%
6.81
4.17
2.69
2.02
4.66
6.79
9.57
11.12
9.43
7.18
27.47
9.43
6.80
72
1.125
D/E ratiox
1.958
1.910
1.841
2.034
2.120
2.138
2.210
2.146
2.173
2.202
1.690
2.173
2.129
70
5.300
Enterprise value$M
4.665
4.302
4.065
3.936
3.589
3.230
3.427
3.697
3.968
3.755
2.498
0.91%
(1.31%)
79
1.722
LT debt$M
1.051
0.953
0.844
0.793
0.701
0.647
0.613
0.531
0.561
0.522
5.567
(5.72%)
(6.12%)
6
Revenue
$4.129M
8.58%
1.00×
Cost of revenue
$2.189M
9.08%
1.05×
Operating expenses
$0.705M
7.88%
0.94×
Property and equipment
14.26%
Spread over hurdle
(0.01%)