0.979
Revenue$M
2.872
2.896
3.020
3.161
3.208
3.312
3.347
3.522
3.681
1.018
1.157
3.09%
3.38%
34
3.59
Revenue growth%
21.33
20.41
19.83
17.86
17.96
19.16
16.39
14.59
13.08
21.74
8.65
16.39
18.33
61
18.37
Gross margin%
5.01
5.85
6.61
9.57
8.40
10.02
11.60
14.51
16.04
8.67
14.03
11.60
8.98
10
19.68
Operating margin%
14.74
13.53
13.30
14.25
17.04
14.76
17.65
18.41
16.26
11.24
22.50
17.04
14.75
56
27.98
Net margin%
22.36
25.22
26.50
23.86
26.00
25.28
24.34
21.64
21.03
14.52
16.50
24.34
24.68
76
33.44
P/E ratio (avg)x
21.64
22.62
21.39
20.48
20.36
22.62
21.85
21.25
19.85
21.34
24.62
21.25
21.51
35
35.69
EV/EBITx
51.42
57.06
62.78
64.57
67.69
71.07
81.59
93.88
98.28
25.59
31.73
81.59
66.13
87
14.06
FCF yield (avg)%
25.14
24.16
26.00
28.54
29.93
29.43
31.25
32.09
29.73
13.78
10.08
29.93
28.98
8
3.36
FCF margin%
23.75
23.51
24.37
22.02
21.13
18.25
21.21
19.62
17.72
18.09
21.27
19.62
21.61
18
0.178
FCF / Net incomex
2.367
2.388
2.334
2.573
2.477
2.854
2.896
2.781
3.109
0.293
0.684
2.854
2.525
90
26.75
ROIC%
24.22
27.16
26.56
29.11
31.49
31.32
30.01
27.75
29.67
21.91
17.67
30.01
28.43
29
8.79
Return on equity%
21.09
23.64
21.76
24.33
21.99
21.01
21.23
19.57
22.06
27.56
7.61
21.23
21.50
93
21.84
Return on assets%
26.56
27.94
27.13
28.02
28.60
28.61
29.72
31.20
33.85
23.20
8.60
29.72
28.31
24
0.03
EPS$
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
3.75%
6.12%
—
19.50
EPS growth%
22.74
24.63
21.82
20.49
23.20
21.52
22.84
25.10
25.74
15.54
15.50
23.20
22.79
64
0.02
Bookvalue per sh$
0.07
0.07
0.07
0.08
0.08
0.08
0.07
0.07
0.07
0.02
0.04
(1.46%)
(0.38%)
—
0.03
FCF per share$
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.07
0.08
(2.51%)
(3.82%)
—
0.05
Dividend per sh$
0.05
0.05
0.05
0.05
0.06
0.07
0.07
0.07
0.07
0.03
0.06
7.10%
4.45%
—
28.92
Div yield (avg)%
22.33
24.40
26.88
24.59
24.03
21.99
19.95
18.04
19.17
28.35
5.18
19.95
22.16
49
7.23
Payout ratio%
7.48
7.74
8.30
7.74
8.60
6.89
6.93
4.19
3.55
24.81
3.40
6.89
7.61
36
38.74
Shares (diluted)M
33.17
36.30
32.17
31.87
32.02
32.72
29.16
32.57
34.01
36.76
38.76
1.31%
0.17%
35
15.00
Buyback yield%
18.12
15.53
13.08
11.72
13.85
11.99
13.91
14.77
16.82
20.84
14.47
13.91
14.34
64
1.768
D/E ratiox
1.690
1.654
1.789
2.152
2.396
2.339
2.761
2.794
3.247
0.933
1.325
2.761
2.245
52
1.384
Enterprise value$M
1.616
1.555
1.352
1.205
1.280
1.215
1.304
1.198
1.226
0.241
0.243
0.35%
(3.69%)
37
0.685
LT debt$M
2.472
2.591
2.563
2.280
2.395
2.197
2.199
2.314
2.194
1.959
0.410
(0.77%)
(0.81%)
62
Revenue
$3.681M
3.38%
1.00×
Cost of revenue
$1.599M
3.33%
1.00×
Operating expenses
$0.890M
3.36%
1.00×
Property and equipment
20.63%
Goodwill & intangibles
17.37%
Spread over hurdle
44.63%