6.771
Revenue$M
4.422
4.609
4.859
5.048
5.295
5.723
6.091
6.609
7.031
7.621
7.206
7.56%
6.15%
51
5.20
Revenue growth%
21.79
20.06
17.22
17.50
20.25
18.65
19.51
19.22
20.30
22.83
15.32
19.51
19.78
7
7.14
Gross margin%
35.06
34.22
37.10
35.55
34.17
34.04
31.25
28.59
31.09
32.30
29.89
31.25
34.11
87
13.07
Operating margin%
26.45
25.99
28.57
31.40
33.07
34.76
33.05
31.22
34.00
31.52
14.57
33.05
31.46
82
13.10
Net margin%
5.26
7.12
5.65
3.82
3.63
4.42
5.28
4.58
5.48
6.74
24.62
5.28
5.27
59
11.55
P/E ratio (avg)x
56.40
60.11
61.29
67.80
75.94
74.44
74.72
79.58
85.50
99.77
9.632
79.58
74.58
27
37.03
EV/EBITx
14.02
15.51
15.88
14.15
14.65
13.66
14.30
15.54
16.40
16.27
27.02
15.54
15.08
59
8.66
FCF yield (avg)%
2.26
1.36
2.30
3.13
6.01
6.09
8.20
8.77
7.89
9.77
29.36
8.20
6.05
81
18.67
FCF margin%
22.47
23.76
23.03
20.87
21.79
21.52
22.20
24.21
22.69
23.84
16.31
22.69
22.58
85
1.021
FCF / Net incomex
2.018
2.037
1.926
1.953
2.294
2.398
2.705
2.566
2.619
2.494
1.370
2.566
2.346
63
28.94
ROIC%
10.00
10.19
10.20
7.25
5.51
8.16
6.68
6.97
9.37
10.79
16.78
8.16
8.76
60
13.13
Return on equity%
20.63
20.94
22.04
23.99
22.08
20.17
18.61
20.33
18.48
20.10
3.76
20.10
20.48
9
8.52
Return on assets%
5.87
5.41
6.08
8.17
7.70
10.39
11.56
13.09
10.19
9.33
5.78
10.39
8.75
61
1.00
EPS$
0.76
0.72
0.64
0.57
0.51
0.56
0.50
0.52
0.58
0.61
1.11
3.71%
(3.04%)
—
27.89
EPS growth%
20.31
18.25
15.80
14.37
16.90
19.63
18.78
19.68
21.43
23.54
15.02
19.68
19.21
79
1.09
Bookvalue per sh$
0.89
0.94
1.03
1.20
1.27
1.34
1.40
1.36
1.48
1.68
1.45
5.72%
6.57%
—
0.59
FCF per share$
0.39
0.44
0.42
0.42
0.45
0.43
0.47
0.43
0.43
0.48
1.31
1.22%
2.67%
—
0.74
Dividend per sh$
0.88
0.76
0.71
0.63
0.68
0.60
0.62
0.58
0.55
0.48
1.46
(6.94%)
(5.74%)
—
2.96
Div yield (avg)%
28.40
31.35
30.86
31.04
31.37
33.74
35.38
37.72
39.81
40.11
20.63
37.72
32.55
26
9.35
Payout ratio%
28.12
29.68
28.30
26.16
29.06
28.18
26.21
28.95
30.80
32.67
9.02
28.95
28.62
68
6.564
Shares (diluted)M
5.535
5.911
5.065
4.650
4.970
4.967
5.006
4.675
4.860
4.674
6.572
(1.22%)
(1.70%)
74
17.30
Buyback yield%
2.07
3.16
2.00
1.65
1.46
3.36
0.72
1.32
0.59
1.18
22.97
1.18
1.56
41
1.367
D/E ratiox
1.367
1.460
1.486
1.561
1.780
2.095
2.048
2.139
2.165
2.308
0.157
2.139
1.914
20
6.548
Enterprise value$M
5.941
5.424
5.620
5.632
5.375
5.504
5.693
5.948
5.526
5.676
7.344
1.10%
(1.88%)
62
2.410
LT debt$M
1.083
1.070
1.192
1.173
1.298
1.366
1.318
1.474
1.474
1.436
4.227
2.05%
3.82%
25
Revenue
$7.621M
6.15%
1.00×
Cost of revenue
$4.033M
6.00%
0.99×
Operating expenses
$1.244M
6.18%
1.00×
Property and equipment
14.90%
Spread over hurdle
19.29%