0.486
Revenue$M
1.609
1.714
1.861
1.979
2.085
2.203
2.373
2.539
2.744
2.919
0.498
6.96%
6.86%
31
25.08
Revenue growth%
18.95
20.97
23.76
25.47
27.51
27.64
25.17
25.08
22.76
24.23
20.14
25.08
24.65
54
29.37
Gross margin%
18.96
18.70
16.11
14.04
16.09
15.67
16.36
13.61
11.22
11.74
2.22
13.61
15.88
48
8.77
Operating margin%
23.15
24.97
23.77
22.74
23.95
23.92
25.17
25.08
26.18
27.79
23.47
25.17
24.46
65
10.15
Net margin%
3.63
4.72
5.41
6.83
3.84
3.32
4.57
4.10
1.84
4.29
16.72
4.10
4.19
62
35.67
P/E ratio (avg)x
41.42
42.55
40.74
38.82
41.84
42.07
47.70
55.37
61.93
65.90
20.67
55.37
42.31
69
20.81
EV/EBITx
20.36
21.17
19.78
21.65
21.71
20.77
21.12
24.01
24.69
28.04
33.39
24.01
21.41
53
14.94
FCF yield (avg)%
27.64
25.77
27.80
25.38
23.08
22.61
22.97
20.28
18.01
18.81
14.82
20.28
23.02
55
29.54
FCF margin%
19.01
17.85
18.60
18.52
20.12
19.51
18.11
19.98
17.29
18.81
27.28
18.81
18.71
47
1.555
FCF / Net incomex
0.912
0.941
0.844
0.891
0.770
0.761
0.654
0.648
0.673
0.709
0.600
0.673
0.766
68
28.11
ROIC%
14.57
15.66
12.93
15.64
18.39
15.60
14.77
16.97
16.26
18.10
6.49
16.26
15.65
14
19.15
Return on equity%
24.61
22.50
22.13
24.02
22.84
24.26
25.93
22.98
23.42
21.84
3.11
23.42
23.20
34
20.70
Return on assets%
21.90
19.36
21.18
21.85
24.62
26.58
24.08
26.38
25.96
23.89
24.93
25.96
23.98
30
0.06
EPS$
0.09
0.09
0.10
0.09
0.08
0.08
0.09
0.08
0.09
0.10
0.06
2.95%
(0.36%)
—
19.29
EPS growth%
5.09
5.57
5.38
2.45
4.20
1.21
1.64
3.66
4.60
2.48
5.08
2.48
3.93
75
0.12
Bookvalue per sh$
0.13
0.12
0.10
0.10
0.10
0.10
0.10
0.10
0.09
0.10
0.14
(0.75%)
(3.08%)
—
0.06
FCF per share$
0.04
0.04
0.05
0.05
0.05
0.04
0.05
0.04
0.05
0.04
0.03
(1.84%)
1.52%
—
0.13
Dividend per sh$
0.12
0.11
0.11
0.12
0.11
0.12
0.12
0.12
0.11
0.10
0.06
(1.47%)
(0.18%)
—
21.96
Div yield (avg)%
23.97
22.68
20.94
21.65
21.82
21.91
22.69
20.30
20.11
21.88
22.87
21.88
21.85
34
12.02
Payout ratio%
12.65
9.83
11.85
13.42
10.75
10.97
8.03
6.45
6.83
6.11
10.99
6.83
10.29
68
8.853
Shares (diluted)M
12.07
13.43
14.01
14.40
16.63
18.08
18.13
18.54
21.44
23.32
8.782
7.00%
7.10%
89
26.53
Buyback yield%
17.00
17.36
17.63
14.95
14.91
17.46
15.16
18.14
19.98
19.79
5.02
18.14
17.41
82
0.573
D/E ratiox
0.164
0.159
0.157
0.157
0.171
0.178
0.198
0.200
0.184
0.204
0.316
0.198
0.174
7
1.603
Enterprise value$M
3.821
4.631
4.769
4.707
4.898
4.850
5.222
6.121
6.536
6.622
1.429
6.22%
6.90%
30
1.598
LT debt$M
1.141
1.205
1.333
1.250
1.427
1.409
1.395
1.540
1.617
1.495
0.784
0.94%
3.28%
77
Revenue
$2.919M
6.86%
1.00×
Cost of revenue
$1.250M
6.48%
0.97×
Operating expenses
$0.681M
7.57%
1.07×
Goodwill & intangibles
17.86%
Property and equipment
15.51%
Spread over hurdle
66.06%