1.252
Revenue$M
1.267
1.336
1.458
1.526
1.597
1.689
1.844
1.981
2.079
2.263
1.295
7.23%
6.82%
51
25.41
Revenue growth%
26.14
28.14
26.37
27.67
29.19
30.51
33.11
32.90
33.55
31.44
16.03
32.90
29.85
29
17.33
Gross margin%
21.06
23.67
25.67
24.46
23.05
23.95
20.98
19.14
18.28
18.93
25.92
19.14
22.06
79
4.84
Operating margin%
13.86
11.58
10.06
8.92
9.96
7.25
6.77
6.21
4.31
4.64
5.90
6.21
8.09
41
3.08
Net margin%
14.88
17.71
19.60
18.06
20.28
17.54
19.56
22.48
20.01
18.00
14.12
19.56
18.81
79
30.93
P/E ratio (avg)x
26.14
27.30
28.57
28.27
30.29
29.57
30.54
34.85
39.86
42.89
35.88
34.85
29.93
81
34.73
EV/EBITx
29.65
27.64
24.71
26.83
28.90
29.53
30.62
30.87
26.58
22.96
9.652
29.53
28.27
67
11.81
FCF yield (avg)%
8.36
6.53
3.90
4.99
5.09
3.85
4.75
5.90
3.56
5.22
13.95
4.75
5.04
45
27.15
FCF margin%
14.75
15.99
16.27
13.84
11.55
11.63
11.69
14.24
11.53
12.70
6.57
11.69
13.27
19
1.480
FCF / Net incomex
0.721
0.852
0.942
0.899
1.014
1.004
1.080
1.031
1.013
1.187
1.750
1.031
1.008
16
18.57
ROIC%
11.88
12.51
11.62
12.84
12.40
13.68
14.39
11.85
12.31
13.62
11.88
13.62
12.45
21
19.86
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.40
2.97
5.41
2.72
3.67
11.09
2.97
0.40
20
11.06
Return on assets%
14.26
13.51
16.25
18.02
19.11
17.55
20.28
19.68
21.02
18.22
18.45
19.68
18.12
48
0.31
EPS$
0.15
0.15
0.14
0.16
0.17
0.20
0.19
0.21
0.21
0.22
0.34
4.90%
4.04%
—
19.80
EPS growth%
30.88
29.54
27.84
27.80
28.21
29.15
31.52
28.56
28.36
29.38
6.88
29.15
28.86
35
0.22
Bookvalue per sh$
0.45
0.41
0.42
0.45
0.45
0.42
0.46
0.41
0.42
0.44
0.64
(0.42%)
(0.60%)
—
0.38
FCF per share$
0.80
0.91
1.05
1.23
1.22
1.14
1.07
1.15
1.09
1.16
0.28
(0.93%)
3.78%
—
0.20
Dividend per sh$
1.17
1.16
1.11
1.21
1.17
1.29
1.44
1.65
1.71
1.93
0.26
10.41%
6.04%
—
22.80
Div yield (avg)%
0.74
2.97
0.62
0.40
2.35
2.77
0.60
3.56
6.54
8.54
29.78
3.56
2.56
54
4.22
Payout ratio%
4.98
6.59
9.00
7.20
8.42
8.37
6.12
8.58
8.22
11.11
28.70
8.37
8.30
14
1.847
Shares (diluted)M
2.475
2.419
2.549
2.867
3.249
3.584
4.026
3.843
3.645
4.072
1.821
4.62%
5.88%
65
12.27
Buyback yield%
12.92
10.36
12.47
15.44
15.00
16.30
15.51
16.28
14.76
11.84
13.88
15.51
14.88
47
0.906
D/E ratiox
1.884
1.858
2.161
2.014
2.177
2.225
2.584
2.544
2.793
3.034
0.347
2.584
2.201
77
1.488
Enterprise value$M
0.209
0.205
0.184
0.200
0.197
0.203
0.183
0.174
0.188
0.172
0.419
(2.69%)
(0.92%)
42
2.544
LT debt$M
0.899
0.789
0.748
0.784
0.838
0.797
0.710
0.730
0.632
0.594
1.807
(6.63%)
(4.76%)
63
Revenue
$2.263M
6.82%
1.00×
Cost of revenue
$1.333M
6.87%
1.00×
Operating expenses
$0.369M
7.06%
1.02×
Property and equipment
19.13%
Goodwill & intangibles
14.05%
Spread over hurdle
(4.54%)