8.434
Revenue$M
9.032
9.064
9.318
9.420
9.278
9.358
9.326
9.264
9.470
9.417
8.989
0.30%
0.47%
57
3.56
Revenue growth%
7.17
9.31
8.14
6.06
5.95
4.67
3.46
1.40
2.38
1.50
10.50
2.38
5.31
46
22.85
Gross margin%
20.44
19.12
18.93
16.71
19.12
17.97
19.39
20.58
17.76
20.39
5.30
19.39
19.12
53
8.66
Operating margin%
22.20
22.23
22.05
22.05
24.09
24.12
22.73
21.49
21.86
24.40
26.27
22.73
22.22
11
14.06
Net margin%
22.16
21.50
22.50
21.66
24.22
25.62
24.93
23.18
22.33
24.67
4.67
24.67
22.84
39
12.23
P/E ratio (avg)x
28.26
28.18
29.74
30.59
29.74
26.91
24.97
24.71
23.70
26.37
15.21
24.97
27.55
7
28.92
EV/EBITx
26.61
30.54
32.46
33.08
37.64
37.72
40.17
46.09
52.34
55.76
32.98
46.09
37.68
44
20.55
FCF yield (avg)%
27.41
24.41
25.60
27.80
25.02
26.04
27.55
28.45
28.80
30.44
12.83
28.45
27.48
64
5.59
FCF margin%
17.46
18.03
18.39
21.19
23.27
25.75
27.60
29.18
28.94
28.29
11.50
28.29
24.51
14
1.463
FCF / Net incomex
1.482
1.348
1.464
1.613
1.755
1.742
1.682
1.534
1.608
1.502
0.737
1.608
1.571
13
3.53
ROIC%
20.43
19.42
17.25
14.81
17.17
17.47
20.43
18.79
15.79
13.23
7.28
17.47
17.36
61
26.74
Return on equity%
19.30
19.09
18.89
15.94
18.17
16.50
18.35
20.99
20.01
20.04
24.64
20.01
18.99
91
11.93
Return on assets%
25.83
23.96
23.73
23.06
21.91
19.29
21.76
23.43
25.27
23.36
7.88
23.36
23.39
37
0.17
EPS$
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.08
0.08
0.18
(1.50%)
(0.05%)
—
19.18
EPS growth%
14.91
12.92
10.45
12.43
13.54
14.17
14.45
12.30
14.00
15.61
23.95
14.17
13.77
48
0.10
Bookvalue per sh$
0.13
0.14
0.13
0.12
0.13
0.13
0.12
0.11
0.12
0.13
0.10
0.69%
0.61%
—
0.19
FCF per share$
0.12
0.11
0.10
0.11
0.12
0.14
0.15
0.16
0.17
0.20
0.19
9.96%
5.82%
—
0.12
Dividend per sh$
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.06
0.05
0.16
(2.48%)
(2.54%)
—
29.42
Div yield (avg)%
15.68
15.73
14.32
15.66
14.38
14.29
13.37
10.60
11.03
10.54
9.27
11.03
14.30
65
20.08
Payout ratio%
16.20
15.83
17.03
17.78
19.26
17.50
18.38
18.99
20.15
21.79
4.96
18.99
18.08
51
32.08
Shares (diluted)M
32.12
33.29
33.05
36.88
41.43
47.27
54.28
51.19
54.48
60.01
31.39
7.69%
6.94%
81
27.72
Buyback yield%
26.08
29.00
27.75
24.79
27.72
26.97
28.21
30.30
31.83
32.03
22.79
30.30
27.98
75
0.541
D/E ratiox
0.526
0.505
0.507
0.503
0.574
0.658
0.696
0.678
0.644
0.659
0.741
0.659
0.609
35
1.896
Enterprise value$M
7.864
7.735
7.085
7.431
6.989
7.941
8.341
9.457
10.34
10.43
5.755
8.33%
2.51%
92
6.076
LT debt$M
2.389
2.150
2.328
2.407
2.533
2.256
2.280
2.427
2.204
1.884
6.429
(5.75%)
(1.76%)
46
Revenue
$9.417M
0.47%
1.00×
Cost of revenue
$4.657M
0.79%
1.03×
Operating expenses
$1.775M
0.20%
0.97×
Property and equipment
17.83%
Return on capital
123.54%
Spread over hurdle
115.75%