9.346
Revenue$M
7.613
7.900
8.071
8.263
8.530
8.574
8.610
8.733
8.982
8.927
9.927
0.92%
1.76%
91
21.81
Revenue growth%
22.04
19.81
17.90
20.20
21.95
20.88
18.87
16.46
19.41
22.14
23.01
19.41
20.00
79
12.85
Gross margin%
15.33
13.99
11.06
8.95
6.51
9.04
8.50
8.25
5.25
5.16
4.72
8.25
8.72
19
26.70
Operating margin%
27.51
28.82
31.55
29.67
30.74
31.25
29.89
28.13
29.27
27.53
22.43
29.27
29.47
91
15.70
Net margin%
22.05
19.75
20.93
21.11
20.53
23.05
23.75
23.19
23.05
26.03
8.98
23.19
22.55
31
13.95
P/E ratio (avg)x
17.14
19.60
21.94
23.41
27.37
32.13
37.04
36.41
39.30
42.40
6.884
37.04
29.75
40
32.10
EV/EBITx
71.19
80.01
83.12
80.39
90.61
94.83
106.0
103.7
104.3
112.4
33.05
104.3
92.72
16
18.57
FCF yield (avg)%
12.74
14.83
14.26
17.03
18.03
18.84
16.38
17.12
19.99
20.89
27.82
18.84
17.08
84
26.47
FCF margin%
20.30
19.31
19.39
17.53
17.59
20.03
17.84
17.53
15.44
14.11
2.86
17.53
17.71
29
0.658
FCF / Net incomex
0.505
0.566
0.508
0.506
0.469
0.526
0.567
0.548
0.519
0.515
1.440
0.526
0.517
60
25.44
ROIC%
25.77
28.56
29.04
27.13
24.93
23.25
21.87
23.74
25.57
24.55
8.72
23.74
25.25
53
29.98
Return on equity%
32.63
30.19
32.39
32.18
34.31
36.51
35.25
37.84
39.95
39.83
6.19
37.84
34.78
56
9.22
Return on assets%
15.33
15.69
18.42
18.63
16.77
18.69
20.77
20.91
22.66
21.91
20.11
20.91
18.66
76
0.42
EPS$
0.51
0.54
0.63
0.65
0.74
0.85
0.99
1.17
1.36
1.46
0.43
14.52%
11.07%
—
26.49
EPS growth%
9.70
7.40
4.85
2.23
4.92
4.51
6.77
8.52
7.75
8.60
9.90
7.75
7.09
49
0.36
Bookvalue per sh$
0.14
0.15
0.13
0.14
0.12
0.13
0.12
0.11
0.09
0.09
0.52
(5.17%)
(5.23%)
—
0.13
FCF per share$
0.09
0.08
0.08
0.08
0.08
0.07
0.06
0.06
0.05
0.05
0.51
(8.94%)
(5.58%)
—
0.27
Dividend per sh$
0.28
0.29
0.30
0.33
0.36
0.39
0.42
0.40
0.38
0.35
0.34
(0.58%)
3.66%
—
15.16
Div yield (avg)%
11.68
12.26
15.21
16.14
14.60
12.43
11.75
10.83
12.59
11.73
11.39
11.75
12.35
81
6.34
Payout ratio%
8.66
8.46
10.49
10.70
10.39
9.25
12.21
10.07
9.98
7.17
3.49
9.98
10.02
59
13.72
Shares (diluted)M
15.19
15.20
17.21
18.88
21.71
22.27
22.43
20.93
19.82
22.08
13.13
0.34%
3.88%
20
23.00
Buyback yield%
13.61
12.00
14.34
12.45
15.23
13.20
13.13
13.93
12.80
14.47
16.92
13.20
13.40
31
0.539
D/E ratiox
0.269
0.277
0.281
0.294
0.263
0.245
0.241
0.241
0.211
0.196
0.538
0.241
0.254
46
6.449
Enterprise value$M
5.194
5.369
5.265
5.897
5.975
6.864
6.717
7.278
8.169
7.796
6.121
5.46%
5.60%
43
6.431
LT debt$M
2.347
2.193
2.149
1.953
1.739
1.576
1.753
1.763
1.748
1.919
8.197
1.99%
(1.55%)
76
Revenue
$8.927M
1.76%
1.00×
Cost of revenue
$4.959M
1.89%
1.01×
Operating expenses
$1.462M
0.83%
0.91×
Property and equipment
14.18%
Spread over hurdle
10.10%