5.123
Revenue$M
7.472
7.543
7.623
7.681
7.927
7.865
7.741
7.628
7.839
8.087
5.321
0.40%
0.66%
42
2.12
Revenue growth%
34.94
36.71
37.94
37.61
37.37
35.72
34.14
34.54
37.10
37.33
6.48
35.72
36.90
21
15.03
Gross margin%
18.98
16.82
16.63
18.16
17.13
14.34
15.55
13.83
11.79
8.84
19.71
13.83
16.09
10
18.51
Operating margin%
7.34
8.88
8.44
9.33
8.80
7.77
4.94
7.52
5.92
7.31
21.61
7.31
7.65
66
19.48
Net margin%
9.26
7.53
5.01
6.59
5.75
6.86
9.66
9.00
11.87
14.28
15.38
9.66
8.27
57
33.32
P/E ratio (avg)x
47.15
48.87
45.19
43.98
44.88
47.19
52.45
49.69
53.67
55.59
37.19
52.45
48.03
83
24.56
EV/EBITx
11.79
13.08
14.95
17.43
20.48
20.47
24.18
28.01
29.65
34.46
33.52
28.01
20.48
54
15.27
FCF yield (avg)%
9.16
8.68
6.31
8.81
9.18
11.11
8.11
7.37
6.32
8.16
20.46
8.11
8.42
73
8.05
FCF margin%
19.95
17.64
17.98
17.34
16.83
16.63
13.99
14.02
17.01
16.40
26.65
16.40
16.92
86
0.444
FCF / Net incomex
1.038
1.171
1.314
1.451
1.522
1.814
1.814
2.018
2.038
2.214
1.363
2.018
1.668
92
28.22
ROIC%
13.76
13.28
10.76
13.08
11.07
8.86
10.41
9.24
10.45
7.63
19.04
9.24
10.61
49
21.07
Return on equity%
25.11
25.21
27.06
29.57
29.49
29.44
28.73
29.35
27.50
26.05
14.34
28.73
28.11
13
9.18
Return on assets%
12.16
9.80
9.42
7.91
7.59
5.70
6.93
6.89
7.06
9.08
15.92
6.93
7.75
85
0.36
EPS$
0.51
0.51
0.55
0.60
0.57
0.53
0.61
0.61
0.68
0.71
0.40
4.52%
4.11%
—
16.49
EPS growth%
17.76
17.95
18.28
19.81
20.20
19.33
17.79
17.15
17.01
19.91
23.47
17.79
18.12
27
0.24
Bookvalue per sh$
0.14
0.15
0.14
0.13
0.14
0.14
0.15
0.15
0.16
0.15
0.39
1.37%
0.12%
—
0.21
FCF per share$
0.51
0.59
0.60
0.60
0.70
0.68
0.73
0.72
0.79
0.79
0.48
2.58%
6.30%
—
0.56
Dividend per sh$
0.73
0.71
0.83
0.84
0.79
0.88
0.90
1.03
0.99
1.04
0.58
5.61%
3.82%
—
19.14
Div yield (avg)%
9.62
8.46
9.87
9.82
11.79
9.48
9.65
8.79
6.88
6.31
17.68
8.79
9.55
6
17.57
Payout ratio%
14.55
11.72
12.01
11.77
13.06
11.54
9.39
11.35
10.95
13.56
24.68
11.35
11.74
81
7.091
Shares (diluted)M
7.558
7.572
7.814
7.528
7.285
6.437
5.761
5.566
5.214
4.728
7.183
(8.28%)
(4.49%)
25
14.00
Buyback yield%
13.85
11.91
12.70
11.49
8.62
8.60
6.30
8.44
10.28
12.23
26.28
8.60
10.88
10
0.412
D/E ratiox
1.754
1.802
1.989
2.309
2.355
2.294
2.428
2.475
2.550
2.564
0.165
2.475
2.332
24
8.339
Enterprise value$M
11.52
12.88
12.97
12.98
13.80
16.30
18.71
21.23
20.84
21.81
8.174
9.59%
8.22%
78
8.218
LT debt$M
1.823
1.828
1.797
1.860
1.919
1.881
1.844
1.925
2.028
2.195
6.522
2.72%
1.89%
40
Revenue
$8.087M
0.66%
1.00×
Cost of revenue
$3.548M
0.88%
1.02×
Operating expenses
$1.756M
0.47%
0.98×
Property and equipment
17.98%
Spread over hurdle
79.30%