7.540
Revenue$M
6.406
6.376
6.621
6.704
6.937
6.932
7.053
7.029
7.310
7.262
8.064
0.92%
1.44%
82
23.01
Revenue growth%
13.28
16.07
16.55
16.56
13.83
14.81
15.99
13.61
13.23
14.36
27.50
14.36
14.58
38
29.50
Gross margin%
20.64
18.29
19.26
16.77
17.20
14.24
12.04
10.12
10.01
8.96
2.36
10.12
15.51
28
19.21
Operating margin%
1.07
0.40
1.70
1.67
4.32
6.49
5.85
7.20
5.67
7.75
25.94
6.49
5.00
26
3.33
Net margin%
28.46
28.73
27.97
25.08
22.40
23.35
25.17
27.35
26.00
25.34
19.67
25.34
25.67
65
25.12
P/E ratio (avg)x
20.58
21.09
23.03
23.19
21.94
18.99
16.96
15.05
15.70
14.02
30.00
15.70
19.78
75
31.91
EV/EBITx
22.85
23.08
22.61
22.62
23.65
20.70
18.80
18.40
16.91
15.10
11.72
18.40
21.65
73
7.35
FCF yield (avg)%
28.68
27.31
27.51
30.11
27.84
30.17
32.41
31.18
29.05
29.39
19.15
30.17
29.22
20
5.00
FCF margin%
25.14
26.37
23.98
25.20
27.48
27.68
30.61
29.66
29.91
31.31
26.69
29.91
27.58
22
0.497
FCF / Net incomex
1.889
2.036
2.450
2.496
2.850
3.243
3.889
4.396
5.125
5.348
1.061
4.396
3.047
27
20.68
ROIC%
13.49
15.63
12.67
13.28
10.64
11.32
11.55
13.01
14.59
14.08
14.62
13.01
13.14
21
11.72
Return on equity%
24.99
27.57
30.12
27.40
26.03
26.21
27.21
28.52
26.96
27.64
6.37
27.21
27.31
87
22.57
Return on assets%
9.79
8.25
9.38
7.98
6.85
8.73
10.72
10.44
12.01
13.76
8.24
10.72
9.58
88
0.14
EPS$
0.13
0.13
0.14
0.14
0.13
0.15
0.17
0.15
0.16
0.15
0.15
3.38%
2.78%
—
23.95
EPS growth%
16.34
13.56
11.01
8.42
5.67
4.96
2.02
0.40
0.40
1.03
2.57
1.03
5.32
15
0.13
Bookvalue per sh$
0.16
0.15
0.14
0.14
0.13
0.11
0.11
0.10
0.10
0.10
0.09
(5.30%)
(3.92%)
—
0.11
FCF per share$
0.22
0.23
0.26
0.29
0.33
0.35
0.35
0.37
0.40
0.40
0.13
4.06%
5.62%
—
0.06
Dividend per sh$
0.13
0.15
0.16
0.17
0.20
0.24
0.28
0.28
0.30
0.31
0.15
8.79%
10.90%
—
15.24
Div yield (avg)%
36.10
34.62
33.15
31.49
29.54
27.38
28.10
25.91
27.61
29.19
10.27
27.61
29.37
78
6.77
Payout ratio%
17.24
14.85
16.15
15.05
17.59
15.59
14.76
15.45
13.35
14.43
19.22
14.76
15.25
40
38.01
Shares (diluted)M
40.41
40.11
34.72
32.83
31.42
28.51
24.91
22.35
24.62
22.60
39.19
(6.38%)
(6.05%)
40
4.78
Buyback yield%
26.89
26.48
23.49
23.41
20.99
18.92
17.96
17.81
16.96
14.12
23.17
17.81
19.95
13
0.601
D/E ratiox
2.248
2.217
2.295
2.271
2.638
2.989
3.288
3.559
4.058
3.913
0.135
3.559
2.814
7
8.186
Enterprise value$M
3.955
3.573
3.626
3.295
3.047
2.887
2.827
2.661
2.643
2.375
3.782
(4.86%)
(4.51%)
36
7.724
LT debt$M
5.062
5.995
5.834
6.507
6.820
7.362
7.112
7.408
8.057
9.119
5.221
5.98%
6.79%
69
Revenue
$7.262M
1.44%
1.00×
Cost of revenue
$4.774M
1.25%
0.98×
Operating expenses
$1.403M
1.89%
1.05×
Property and equipment
17.43%
Spread over hurdle
51.73%