0.286
Revenue$M
2.064
2.180
2.359
2.555
2.773
3.030
3.330
3.538
3.821
4.131
0.316
8.30%
7.78%
68
8.95
Revenue growth%
11.23
13.09
15.40
13.26
12.84
12.93
10.81
12.07
11.61
12.01
18.12
12.01
12.46
85
9.06
Gross margin%
15.47
15.40
18.19
18.36
16.48
15.75
18.25
20.78
22.31
21.39
9.61
20.78
18.22
42
22.66
Operating margin%
31.10
32.05
33.93
33.08
36.00
33.01
33.18
33.98
34.70
37.08
18.48
33.98
33.56
23
26.12
Net margin%
21.79
24.36
23.26
22.25
24.59
26.47
24.51
21.77
21.91
19.99
6.09
21.91
22.76
83
25.21
P/E ratio (avg)x
31.67
34.16
34.29
35.75
32.85
31.69
31.34
32.14
33.16
30.42
8.727
31.69
32.49
68
31.61
EV/EBITx
12.36
12.62
11.27
9.868
9.036
7.909
7.150
7.287
7.557
8.264
23.20
7.557
8.650
42
10.16
FCF yield (avg)%
11.38
10.85
11.94
9.40
8.87
9.46
7.06
7.53
5.49
6.49
16.56
7.06
9.13
72
12.16
FCF margin%
22.07
22.16
24.56
26.74
29.28
26.73
28.45
26.41
26.53
23.68
7.50
26.53
26.47
84
0.351
FCF / Net incomex
1.493
1.448
1.607
1.502
1.647
1.756
1.641
1.607
1.491
1.431
0.391
1.607
1.555
58
7.57
ROIC%
26.67
25.28
25.85
25.07
23.03
25.65
28.41
29.97
27.62
27.93
10.70
27.93
26.26
51
17.47
Return on equity%
21.89
21.48
21.07
19.50
20.38
19.72
17.79
19.36
21.48
20.36
14.96
19.72
20.37
30
11.29
Return on assets%
20.05
20.07
18.19
19.12
21.62
21.80
20.54
23.03
25.24
23.76
2.13
23.03
21.08
83
0.03
EPS$
0.04
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.03
5.87%
4.64%
—
26.58
EPS growth%
24.54
25.84
26.82
24.45
26.57
24.19
22.09
21.53
22.12
24.24
21.51
22.12
24.34
47
0.03
Bookvalue per sh$
0.08
0.10
0.10
0.11
0.12
0.14
0.14
0.14
0.15
0.15
0.03
4.24%
7.67%
—
0.02
FCF per share$
0.06
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
1.55%
0.73%
—
0.05
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
1.92%
0.29%
—
12.40
Div yield (avg)%
5.72
7.33
6.13
6.48
8.35
8.24
5.68
4.95
4.16
6.07
17.99
5.68
6.10
30
16.35
Payout ratio%
22.15
22.12
20.86
23.24
23.14
23.09
25.04
23.85
26.33
28.17
3.92
25.04
23.19
10
31.60
Shares (diluted)M
49.83
48.97
53.32
57.65
59.47
69.82
83.05
86.10
85.51
86.15
31.35
7.69%
6.71%
28
3.63
Buyback yield%
3.69
2.24
1.15
0.40
0.40
1.64
0.40
0.40
1.60
1.80
3.93
1.60
1.38
62
1.541
D/E ratiox
0.675
0.761
0.705
0.751
0.811
0.757
0.704
0.763
0.827
0.926
0.459
0.763
0.759
15
3.873
Enterprise value$M
4.001
4.050
4.195
4.879
4.799
5.149
5.891
6.251
6.925
8.052
1.174
10.91%
7.00%
77
3.952
LT debt$M
1.539
1.712
1.829
1.652
1.527
1.684
1.896
2.027
2.021
1.828
1.230
3.66%
2.18%
77
Revenue
$4.131M
7.78%
1.00×
Cost of revenue
$2.656M
7.44%
0.97×
Operating expenses
$0.844M
7.89%
1.01×
Goodwill & intangibles
20.94%
Property and equipment
15.90%
Spread over hurdle
(3.01%)