1.631
Revenue$M
1.616
1.682
1.810
1.879
2.017
2.107
2.195
2.368
2.491
2.652
1.710
5.63%
5.89%
29
2.82
Revenue growth%
26.90
29.00
29.79
28.51
31.19
32.61
35.26
32.70
35.14
37.23
13.82
35.14
31.90
16
16.68
Gross margin%
15.09
15.51
14.93
17.29
17.10
18.76
15.77
16.25
13.74
10.93
23.90
15.77
15.64
72
23.40
Operating margin%
16.99
16.83
14.26
16.45
19.29
21.52
20.38
21.83
24.42
23.19
28.63
21.83
19.83
56
7.25
Net margin%
35.28
37.73
35.45
36.97
37.91
40.24
37.55
38.53
38.47
36.52
19.99
38.47
37.64
39
29.46
P/E ratio (avg)x
26.62
28.26
30.25
27.11
25.51
27.69
27.03
27.98
25.46
25.79
28.39
27.03
27.07
15
15.42
EV/EBITx
15.88
17.82
17.48
16.12
17.75
20.22
19.54
19.18
17.99
20.32
22.26
19.54
17.90
84
6.66
FCF yield (avg)%
16.53
14.79
15.91
15.12
13.32
12.31
9.59
9.60
10.20
12.42
14.87
10.20
12.87
24
21.99
FCF margin%
14.79
14.74
14.66
15.80
13.07
12.66
14.66
11.87
12.26
15.24
7.02
12.66
14.66
31
1.752
FCF / Net incomex
1.047
0.987
0.958
1.042
0.956
1.052
1.145
1.240
1.297
1.159
0.465
1.159
1.050
80
23.92
ROIC%
16.10
15.96
15.58
17.76
19.80
17.34
17.92
15.60
17.47
15.45
11.21
17.34
16.72
65
27.73
Return on equity%
20.12
21.97
19.66
16.70
19.06
16.45
13.74
16.12
14.24
17.22
10.91
16.12
16.96
51
20.70
Return on assets%
6.93
9.49
7.68
10.17
9.08
6.49
6.52
5.64
4.68
3.35
5.47
5.64
6.72
15
0.18
EPS$
0.07
0.06
0.06
0.05
0.06
0.05
0.05
0.05
0.06
0.05
0.19
(3.44%)
(3.52%)
—
21.37
EPS growth%
23.10
23.17
23.34
23.56
23.27
22.45
21.41
20.04
18.61
17.18
9.82
20.04
22.77
7
0.04
Bookvalue per sh$
0.15
0.16
0.18
0.19
0.19
0.20
0.23
0.25
0.26
0.27
0.10
7.39%
5.91%
—
0.07
FCF per share$
0.09
0.09
0.09
0.08
0.08
0.07
0.07
0.06
0.06
0.06
0.04
(4.72%)
(4.99%)
—
0.15
Dividend per sh$
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.04
(6.13%)
(4.87%)
—
25.92
Div yield (avg)%
13.25
14.73
15.20
16.11
19.05
16.92
19.04
21.42
22.51
22.11
20.65
21.42
17.98
53
16.78
Payout ratio%
32.67
31.96
31.35
32.57
29.80
31.52
32.66
30.25
29.83
27.68
9.11
30.25
31.44
82
5.270
Shares (diluted)M
6.103
5.612
5.305
4.990
5.260
5.144
4.818
4.580
5.121
5.352
5.158
0.35%
(0.42%)
20
6.45
Buyback yield%
10.51
8.48
6.04
5.27
4.10
6.68
8.25
7.51
6.77
6.44
14.18
6.77
6.73
63
1.744
D/E ratiox
0.483
0.507
0.483
0.519
0.567
0.523
0.554
0.626
0.597
0.586
0.644
0.586
0.538
67
0.606
Enterprise value$M
0.946
0.950
1.042
1.121
1.121
1.253
1.378
1.361
1.500
1.362
1.034
3.98%
3.59%
64
1.069
LT debt$M
0.185
0.202
0.206
0.214
0.213
0.206
0.218
0.191
0.170
0.157
0.319
(5.91%)
(2.83%)
82
Revenue
$2.652M
5.89%
1.00×
Cost of revenue
$1.389M
5.83%
0.99×
Operating expenses
$0.442M
5.86%
1.00×
Property and equipment
17.83%
Goodwill & intangibles
16.75%
Spread over hurdle
28.48%