0.959
Revenue$M
0.929
1.025
1.116
1.184
1.290
1.401
1.486
1.576
1.719
1.863
1.007
7.63%
7.97%
37
12.57
Revenue growth%
31.94
31.90
34.60
32.51
29.94
30.43
30.28
31.17
31.73
32.72
9.50
31.17
31.81
38
10.89
Gross margin%
17.62
17.27
17.96
17.41
18.98
16.62
15.02
12.60
11.41
12.28
3.24
12.60
16.95
9
23.17
Operating margin%
11.69
11.57
12.99
10.40
12.01
14.62
12.77
13.96
16.33
15.31
23.63
14.62
12.88
83
27.58
Net margin%
33.74
31.11
30.73
32.76
32.42
31.24
28.66
31.15
30.47
30.23
26.61
30.47
31.13
6
28.47
P/E ratio (avg)x
16.11
14.98
15.04
15.50
15.36
14.62
15.10
15.14
12.87
13.58
16.70
14.62
15.07
52
8.077
EV/EBITx
32.91
33.24
36.11
37.69
41.47
42.09
48.13
54.47
62.13
61.38
32.92
54.47
41.78
64
18.28
FCF yield (avg)%
11.60
9.07
10.20
11.66
11.50
10.17
7.79
5.32
5.78
5.47
18.12
5.78
9.62
38
4.38
FCF margin%
18.93
20.10
20.90
18.22
16.49
18.39
19.77
21.42
20.99
19.74
29.65
19.77
19.76
66
0.242
FCF / Net incomex
1.886
2.076
2.208
2.196
2.147
2.481
2.979
3.518
3.598
3.949
1.397
3.518
2.345
88
27.25
ROIC%
11.14
8.94
10.92
8.60
9.33
7.28
4.63
3.07
4.21
2.63
11.58
4.21
7.94
58
29.76
Return on equity%
14.49
14.20
16.51
18.42
20.37
22.39
22.72
20.94
18.07
18.53
10.51
20.94
18.48
67
18.30
Return on assets%
3.75
6.11
8.08
7.85
9.12
6.21
5.88
8.79
11.65
9.64
15.11
8.79
7.97
75
0.08
EPS$
0.31
0.30
0.29
0.34
0.38
0.43
0.50
0.54
0.53
0.56
0.08
7.89%
6.79%
—
12.16
EPS growth%
23.34
22.05
22.82
20.13
21.01
18.09
15.13
12.35
14.36
12.07
13.52
14.36
19.11
58
0.13
Bookvalue per sh$
0.24
0.25
0.28
0.28
0.32
0.33
0.38
0.40
0.45
0.48
0.07
8.38%
7.06%
—
0.18
FCF per share$
0.05
0.06
0.07
0.06
0.08
0.07
0.08
0.08
0.09
0.11
0.11
7.80%
8.03%
—
0.14
Dividend per sh$
0.16
0.16
0.16
0.14
0.14
0.12
0.13
0.13
0.11
0.10
0.14
(5.97%)
(3.78%)
—
26.22
Div yield (avg)%
20.21
20.81
20.06
22.35
20.61
22.91
24.72
25.35
25.07
24.83
3.22
24.83
22.63
37
3.29
Payout ratio%
26.18
23.35
22.57
21.81
21.48
20.22
17.39
19.39
18.95
20.83
23.22
19.39
21.16
36
6.886
Shares (diluted)M
9.304
10.20
9.658
11.06
11.44
12.95
14.40
15.62
17.14
17.77
7.105
9.21%
7.38%
66
27.13
Buyback yield%
27.53
25.76
28.64
31.20
28.65
31.30
30.75
32.00
31.58
33.45
28.73
31.58
30.98
34
0.328
D/E ratiox
1.827
2.143
2.440
2.287
2.422
2.750
2.786
2.778
2.857
3.171
0.325
2.786
2.595
83
0.667
Enterprise value$M
1.429
1.488
1.629
1.589
1.591
1.461
1.388
1.264
1.314
1.273
2.127
(4.37%)
(2.32%)
28
0.510
LT debt$M
0.134
0.132
0.127
0.135
0.155
0.173
0.177
0.170
0.163
0.161
0.851
0.78%
2.45%
87
Revenue
$1.863M
7.97%
1.00×
Cost of revenue
$0.823M
8.16%
1.02×
Operating expenses
$0.407M
8.01%
1.00×
Property and equipment
17.81%
Goodwill & intangibles
16.38%
Spread over hurdle
21.67%