6.592
Revenue$M
5.758
6.024
6.194
6.393
6.712
7.038
7.358
7.717
7.928
8.082
7.178
3.79%
3.84%
74
3.89
Revenue growth%
25.27
27.18
25.02
27.69
29.69
30.60
30.27
30.86
31.36
29.32
27.88
30.60
29.51
49
12.44
Gross margin%
24.48
26.40
28.48
29.78
32.72
31.49
34.06
31.94
30.78
31.86
28.32
31.86
31.13
13
18.06
Operating margin%
24.40
25.33
27.60
30.37
29.10
27.63
27.52
29.92
32.81
30.74
19.52
29.92
28.36
45
18.03
Net margin%
22.05
19.76
20.27
22.29
19.91
17.70
18.98
18.38
16.33
19.06
15.98
18.38
19.41
60
12.94
P/E ratio (avg)x
26.46
29.81
31.97
32.46
33.62
37.93
42.16
45.06
42.37
44.24
26.91
42.37
35.78
24
11.29
EV/EBITx
41.56
41.04
49.82
54.63
61.36
71.40
75.97
87.96
107.0
130.2
30.32
87.96
66.38
51
18.92
FCF yield (avg)%
4.33
5.69
3.51
6.48
4.11
3.58
4.60
4.62
1.78
3.43
8.88
3.58
4.22
38
4.65
FCF margin%
26.35
24.36
26.52
24.97
26.28
24.17
26.20
28.96
30.12
29.55
27.84
28.96
26.31
21
1.224
FCF / Net incomex
0.414
0.403
0.453
0.451
0.487
0.499
0.540
0.635
0.710
0.762
0.419
0.635
0.493
55
23.29
ROIC%
18.15
19.31
16.93
14.48
15.21
17.57
20.36
17.67
17.70
17.00
13.65
17.67
17.62
80
6.77
Return on equity%
25.14
26.13
25.14
27.98
27.48
25.04
27.43
25.77
26.57
23.85
3.05
25.77
25.95
76
5.59
Return on assets%
34.39
31.46
28.80
30.87
33.68
31.64
34.38
36.42
36.97
34.32
20.97
34.38
34.00
10
0.14
EPS$
0.05
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.15
4.24%
0.38%
—
21.90
EPS growth%
9.06
11.77
14.70
17.61
18.79
19.66
20.50
21.22
19.46
20.45
25.06
20.45
19.12
81
0.10
Bookvalue per sh$
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.10
7.75%
5.49%
—
0.10
FCF per share$
0.15
0.17
0.17
0.19
0.18
0.19
0.18
0.19
0.18
0.22
0.04
3.94%
3.83%
—
0.10
Dividend per sh$
0.07
0.06
0.07
0.07
0.07
0.08
0.07
0.07
0.06
0.06
0.12
(2.46%)
(1.00%)
—
22.39
Div yield (avg)%
12.12
9.86
9.66
7.37
9.90
9.51
7.53
9.65
9.15
10.26
10.77
9.51
9.65
18
23.01
Payout ratio%
17.72
17.04
15.41
15.87
16.12
13.67
12.73
11.31
10.96
11.89
7.71
11.89
14.54
50
28.83
Shares (diluted)M
18.81
18.41
19.13
18.68
18.23
18.72
19.94
19.39
21.03
20.01
27.76
1.88%
(0.41%)
14
9.99
Buyback yield%
26.47
24.54
22.87
20.87
19.14
17.75
17.56
17.06
17.92
16.82
7.05
17.56
18.53
21
0.174
D/E ratiox
0.237
0.259
0.279
0.272
0.276
0.290
0.319
0.317
0.354
0.364
0.284
0.319
0.285
73
4.186
Enterprise value$M
3.640
3.238
3.041
3.242
3.238
2.967
2.930
2.899
2.560
2.597
3.312
(4.32%)
(4.17%)
79
7.734
LT debt$M
0.631
0.614
0.617
0.663
0.581
0.569
0.496
0.535
0.514
0.511
5.135
(2.51%)
(2.39%)
43
Revenue
$8.082M
3.84%
1.00×
Cost of revenue
$4.828M
3.82%
1.00×
Operating expenses
$1.816M
4.03%
1.02×
Property and equipment
13.41%
Spread over hurdle
(3.55%)