7.438
Revenue$M
4.234
4.562
4.872
5.271
5.630
5.953
6.373
6.773
7.235
7.710
8.001
6.49%
7.09%
55
26.75
Revenue growth%
19.34
20.15
23.08
25.32
25.75
26.40
25.70
28.64
28.97
29.25
12.49
28.64
25.73
56
16.01
Gross margin%
8.27
7.43
9.91
7.25
9.21
7.74
9.94
8.25
7.12
5.77
19.74
7.74
7.99
75
29.69
Operating margin%
17.60
17.65
18.79
21.38
18.65
18.68
18.36
19.55
18.68
21.52
15.26
18.68
18.68
23
9.76
Net margin%
20.45
19.89
19.95
22.44
22.80
24.19
23.97
24.86
23.27
24.02
27.31
24.02
23.04
18
6.366
P/E ratio (avg)x
16.32
16.73
17.46
16.96
18.19
18.15
18.28
17.52
18.83
18.90
33.24
18.28
17.84
22
36.28
EV/EBITx
13.67
14.29
15.39
15.25
16.64
14.63
16.12
17.32
17.47
19.03
31.80
17.32
15.76
78
3.94
FCF yield (avg)%
13.24
15.40
14.88
15.28
13.76
13.00
14.27
14.19
11.53
10.80
15.86
13.00
13.98
92
25.51
FCF margin%
29.00
27.99
27.15
25.96
28.45
27.35
26.70
25.37
27.07
26.38
28.56
26.70
27.11
29
0.695
FCF / Net incomex
1.399
1.432
1.448
1.492
1.525
1.325
1.367
1.390
1.199
1.281
1.158
1.325
1.394
85
26.46
ROIC%
12.17
10.66
11.71
11.74
9.69
6.76
7.01
6.23
6.48
3.71
2.30
6.48
8.35
22
7.51
Return on equity%
23.38
21.09
18.53
21.42
22.76
23.02
24.68
26.75
29.41
29.08
29.28
26.75
23.20
90
8.41
Return on assets%
9.44
11.77
11.21
13.18
12.91
12.43
14.37
13.01
14.07
15.47
2.07
14.07
12.96
9
0.70
EPS$
0.40
0.38
0.38
0.40
0.37
0.38
0.42
0.46
0.39
0.39
0.74
0.99%
(0.95%)
—
20.00
EPS growth%
28.35
30.00
27.78
29.68
32.13
30.01
32.83
31.84
33.37
33.22
17.92
32.83
30.93
71
0.24
Bookvalue per sh$
0.18
0.17
0.19
0.19
0.20
0.22
0.23
0.24
0.27
0.25
0.51
5.27%
4.00%
—
0.68
FCF per share$
0.57
0.58
0.66
0.72
0.70
0.67
0.73
0.72
0.77
0.83
0.47
3.56%
4.97%
—
0.64
Dividend per sh$
0.76
0.81
0.83
0.98
0.93
1.01
1.03
1.18
1.13
1.31
0.68
7.01%
5.47%
—
28.33
Div yield (avg)%
1.57
2.69
0.40
0.40
1.27
3.96
6.63
3.86
1.81
1.44
16.42
3.86
1.69
16
14.89
Payout ratio%
9.22
8.61
5.70
8.66
8.21
5.69
8.10
5.18
7.00
9.58
22.19
7.00
8.15
20
6.979
Shares (diluted)M
9.369
10.57
11.64
13.20
14.24
15.17
16.12
18.40
18.27
16.66
7.046
3.18%
6.41%
26
24.19
Buyback yield%
21.28
20.62
19.35
21.99
22.69
19.82
21.31
19.57
17.29
18.55
27.69
19.57
20.22
94
1.549
D/E ratiox
0.439
0.415
0.427
0.432
0.459
0.449
0.464
0.442
0.389
0.342
1.601
0.442
0.436
60
3.361
Enterprise value$M
3.257
3.009
2.966
2.973
3.409
3.236
3.000
3.060
2.960
3.237
4.714
(1.03%)
(0.72%)
17
6.720
LT debt$M
5.210
4.984
4.710
4.958
4.592
4.009
3.776
3.267
2.762
2.830
3.344
(9.23%)
(6.56%)
10
Revenue
$7.710M
7.09%
1.00×
Cost of revenue
$5.314M
7.33%
1.02×
Operating expenses
$1.563M
6.49%
0.95×
Property and equipment
20.05%
Spread over hurdle
(3.19%)