0.521
Revenue$M
1.087
1.194
1.293
1.394
1.535
1.646
1.810
1.982
2.147
2.289
0.568
8.32%
8.49%
5
26.59
Revenue growth%
13.44
12.00
13.42
14.14
13.53
12.31
10.05
12.87
15.49
12.72
22.37
12.72
13.14
17
16.90
Gross margin%
8.22
7.82
6.93
7.99
8.79
6.85
5.38
4.78
3.17
3.99
12.89
4.78
6.89
51
18.66
Operating margin%
29.01
26.09
24.24
25.02
27.63
28.39
25.69
28.61
28.27
29.83
17.28
28.39
27.95
57
28.27
Net margin%
8.96
9.89
12.69
13.43
12.87
15.44
17.96
17.42
16.80
16.05
9.72
16.80
14.44
13
24.18
P/E ratio (avg)x
27.49
28.83
26.20
28.50
25.71
23.21
26.00
24.30
25.70
29.02
17.42
25.70
26.10
23
13.68
EV/EBITx
30.75
29.54
29.25
33.13
35.15
37.47
43.93
46.24
48.33
46.11
33.81
46.11
36.31
31
5.89
FCF yield (avg)%
13.42
14.88
12.36
10.27
10.15
11.23
13.59
16.16
13.95
15.66
28.79
13.95
13.51
38
26.53
FCF margin%
5.80
4.10
5.27
3.14
3.47
1.76
2.42
0.40
3.23
0.51
11.72
1.76
3.18
51
1.242
FCF / Net incomex
0.885
0.944
1.041
1.046
0.964
0.954
0.979
0.990
0.959
0.888
0.569
0.959
0.961
78
22.16
ROIC%
32.26
29.40
29.41
29.47
28.70
29.14
27.48
27.78
24.86
26.94
6.40
27.48
28.92
77
10.84
Return on equity%
8.92
10.15
10.64
10.60
8.99
6.70
4.34
4.44
6.80
5.68
24.40
5.68
7.86
52
14.99
Return on assets%
23.82
20.85
23.59
21.49
20.59
21.80
24.02
25.84
25.23
23.93
8.79
24.02
23.70
75
0.04
EPS$
0.19
0.20
0.22
0.22
0.25
0.29
0.30
0.32
0.37
0.37
0.04
8.12%
8.46%
—
29.91
EPS growth%
20.59
19.85
17.94
20.47
17.64
20.33
17.48
18.49
15.99
17.38
14.40
17.48
18.21
41
0.02
Bookvalue per sh$
0.11
0.11
0.12
0.12
0.13
0.13
0.14
0.13
0.14
0.14
0.07
0.98%
1.79%
—
0.07
FCF per share$
0.16
0.16
0.16
0.15
0.18
0.17
0.18
0.18
0.17
0.19
0.07
1.39%
3.25%
—
0.08
Dividend per sh$
0.12
0.12
0.11
0.10
0.10
0.09
0.10
0.10
0.10
0.09
0.04
(0.55%)
(1.99%)
—
24.13
Div yield (avg)%
28.28
28.97
27.55
29.65
28.19
28.13
29.06
26.93
29.63
27.26
20.24
28.13
28.24
75
10.36
Payout ratio%
12.99
10.25
8.36
11.26
13.77
15.65
16.02
16.19
13.20
13.79
16.61
15.65
13.48
84
13.24
Shares (diluted)M
16.85
17.80
16.88
16.04
15.87
16.68
18.50
18.15
19.36
18.66
13.10
3.29%
1.76%
15
6.43
Buyback yield%
35.28
37.67
34.82
32.63
32.21
33.86
32.14
30.26
28.16
29.78
21.08
30.26
32.42
40
1.329
D/E ratiox
2.722
3.050
3.644
3.915
4.111
4.229
4.716
5.196
5.718
6.031
0.384
5.196
4.170
9
2.120
Enterprise value$M
1.973
1.911
2.003
2.188
2.392
2.416
2.610
2.539
2.388
2.630
1.985
1.91%
2.22%
54
1.884
LT debt$M
1.672
1.426
1.215
1.268
1.241
1.293
1.163
1.158
1.206
1.049
0.454
(3.31%)
(4.03%)
43
Revenue
$2.289M
8.49%
1.00×
Cost of revenue
$1.350M
8.62%
1.01×
Operating expenses
$0.537M
8.38%
0.99×
Goodwill & intangibles
20.46%
Property and equipment
17.34%
Spread over hurdle
(8.21%)