7.921
Revenue$M
8.232
8.508
8.817
9.030
9.449
9.614
10.10
10.51
10.92
11.18
8.221
3.42%
3.21%
24
12.18
Revenue growth%
12.66
15.65
17.17
15.12
17.36
15.46
15.26
14.76
13.87
12.65
9.37
14.76
15.19
89
14.00
Gross margin%
15.41
15.16
13.13
15.77
13.97
16.16
13.64
12.99
12.30
13.40
23.75
13.40
13.80
72
24.85
Operating margin%
21.93
20.67
21.89
22.15
23.08
20.70
21.37
21.87
23.01
23.00
3.98
21.87
21.91
80
10.67
Net margin%
9.24
6.52
3.56
3.45
6.23
8.11
7.26
10.26
9.19
10.05
16.13
9.19
7.69
63
30.21
P/E ratio (avg)x
22.84
22.83
25.11
25.83
29.95
34.14
32.23
32.22
37.86
39.92
35.25
34.14
31.09
87
12.55
EV/EBITx
29.71
28.01
28.33
28.24
32.26
34.04
39.55
45.52
45.47
44.72
9.444
44.72
33.15
25
28.37
FCF yield (avg)%
34.49
35.43
35.98
35.39
36.63
36.10
36.75
37.73
35.38
37.82
3.30
36.75
36.04
81
18.69
FCF margin%
25.61
22.78
21.79
20.08
18.91
19.89
21.48
24.11
25.10
27.30
23.42
24.11
22.29
26
0.795
FCF / Net incomex
1.252
1.284
1.190
1.314
1.220
1.336
1.237
1.192
1.137
1.240
1.275
1.237
1.239
75
11.06
ROIC%
8.84
10.17
12.54
11.38
10.61
12.93
13.19
10.99
12.58
14.72
3.72
12.93
11.96
38
21.53
Return on equity%
16.00
16.76
17.56
19.25
22.06
19.17
20.90
22.42
19.97
22.96
19.70
20.90
19.61
45
5.18
Return on assets%
17.05
18.22
17.28
19.51
21.88
23.24
24.95
26.88
29.57
31.70
7.65
26.88
22.56
53
0.09
EPS$
0.17
0.19
0.22
0.20
0.19
0.18
0.20
0.19
0.22
0.21
0.10
1.86%
1.68%
—
4.27
EPS growth%
25.66
23.59
25.01
24.22
21.52
21.84
20.69
22.97
21.07
19.81
12.33
21.07
22.41
29
0.04
Bookvalue per sh$
0.08
0.09
0.08
0.10
0.10
0.10
0.11
0.12
0.12
0.14
0.07
7.25%
6.65%
—
0.08
FCF per share$
0.06
0.06
0.07
0.07
0.07
0.07
0.08
0.09
0.10
0.11
0.10
9.83%
7.25%
—
0.09
Dividend per sh$
0.04
0.04
0.05
0.04
0.04
0.03
0.04
0.03
0.03
0.03
0.05
(2.29%)
(2.57%)
—
4.20
Div yield (avg)%
5.57
8.55
7.78
5.55
5.61
6.10
7.77
7.01
5.56
8.03
15.76
7.01
6.55
82
6.72
Payout ratio%
26.61
26.15
26.54
26.92
26.91
24.46
26.62
26.30
28.85
27.03
13.23
26.62
26.62
72
16.76
Shares (diluted)M
13.92
12.95
13.37
14.36
13.51
12.34
13.10
11.60
10.69
9.301
16.49
(7.20%)
(4.64%)
71
29.30
Buyback yield%
12.09
9.79
7.19
7.99
10.44
8.97
8.34
10.77
13.02
10.36
14.87
10.36
10.07
31
1.736
D/E ratiox
1.441
1.405
1.497
1.614
1.595
1.601
1.679
1.693
1.747
1.845
1.207
1.693
1.608
91
5.759
Enterprise value$M
6.282
7.021
7.900
7.107
6.703
6.170
5.691
6.333
5.881
5.339
0.428
(4.45%)
(2.11%)
53
0.927
LT debt$M
1.685
1.870
2.050
1.933
1.926
1.783
1.780
2.008
2.167
2.345
3.394
4.01%
4.57%
79
Revenue
$11.18M
3.21%
1.00×
Cost of revenue
$6.488M
3.30%
1.01×
Operating expenses
$2.586M
3.06%
0.99×
Property and equipment
16.21%
Spread over hurdle
(3.65%)