1.224
Revenue$M
2.244
2.294
2.366
2.438
2.520
2.520
2.544
2.536
2.598
2.561
1.336
0.32%
1.25%
15
3.81
Revenue growth%
16.44
17.60
16.76
19.49
16.65
19.48
20.62
22.70
20.56
19.10
6.54
20.56
19.29
91
29.64
Gross margin%
7.78
7.17
7.74
7.83
7.52
10.43
7.46
10.36
8.16
7.25
15.82
8.16
7.76
49
17.03
Operating margin%
34.97
33.07
35.18
33.07
35.84
34.95
33.87
34.17
32.67
29.97
26.28
33.87
34.02
43
3.17
Net margin%
10.77
9.56
10.47
10.34
11.22
12.73
13.06
10.21
9.41
10.00
17.64
10.21
10.40
17
28.59
P/E ratio (avg)x
34.13
38.34
42.27
45.36
50.47
50.52
56.40
57.14
57.50
61.83
31.93
57.14
50.50
84
23.82
EV/EBITx
10.07
10.08
11.38
11.22
10.93
12.22
13.58
12.83
12.42
11.81
18.88
12.42
11.60
43
11.09
FCF yield (avg)%
18.04
15.10
12.84
12.73
11.57
11.11
8.20
9.01
8.56
9.38
25.40
9.01
11.34
16
2.55
FCF margin%
28.93
30.64
32.84
32.41
34.70
32.75
30.65
32.74
33.16
32.91
13.04
32.75
32.75
56
1.086
FCF / Net incomex
2.315
2.310
2.390
2.652
3.048
3.348
3.519
3.948
4.508
4.451
0.659
3.948
3.198
68
14.62
ROIC%
8.14
7.11
7.41
5.15
3.19
5.99
5.38
3.04
3.16
5.98
3.47
5.38
5.68
86
12.55
Return on equity%
16.36
18.30
17.07
17.97
17.28
17.51
19.67
21.06
20.22
22.40
19.31
20.22
18.13
50
23.06
Return on assets%
21.29
21.51
24.13
21.38
21.50
21.48
19.93
21.38
19.13
21.82
4.50
21.38
21.43
10
1.06
EPS$
0.25
0.24
0.26
0.25
0.28
0.27
0.29
0.30
0.29
0.33
1.17
3.95%
2.22%
—
2.55
EPS growth%
4.86
6.68
8.51
10.85
9.56
7.35
8.93
9.52
11.47
8.64
25.36
8.93
8.78
31
0.93
Bookvalue per sh$
0.50
0.50
0.48
0.52
0.58
0.68
0.77
0.84
0.95
0.92
1.05
9.72%
7.90%
—
0.64
FCF per share$
0.91
0.92
0.82
0.79
0.76
0.80
0.74
0.81
0.85
0.82
0.27
1.44%
(1.58%)
—
0.45
Dividend per sh$
0.44
0.52
0.62
0.73
0.78
0.78
0.93
0.97
1.17
1.22
1.07
9.29%
10.68%
—
18.84
Div yield (avg)%
3.47
2.66
1.84
2.95
2.28
0.58
2.67
5.08
2.57
2.92
26.53
2.67
2.66
54
15.91
Payout ratio%
12.82
12.01
14.18
15.24
16.22
14.55
12.80
9.83
8.91
6.29
14.27
9.83
12.81
62
0.967
Shares (diluted)M
1.167
1.364
1.438
1.507
1.625
1.656
1.599
1.658
1.935
2.110
0.949
5.37%
5.88%
63
10.39
Buyback yield%
12.87
14.99
13.38
13.94
15.76
13.56
16.06
13.40
13.21
15.36
29.89
13.56
13.75
30
0.715
D/E ratiox
0.360
0.386
0.410
0.379
0.354
0.331
0.331
0.305
0.266
0.294
0.717
0.305
0.343
33
0.590
Enterprise value$M
0.588
0.534
0.592
0.619
0.664
0.600
0.667
0.602
0.543
0.540
0.392
(4.04%)
(1.82%)
12
1.119
LT debt$M
0.373
0.330
0.309
0.320
0.343
0.353
0.374
0.325
0.306
0.319
0.321
(1.43%)
(1.35%)
42
Revenue
$2.561M
1.25%
1.00×
Cost of revenue
$1.661M
0.81%
0.96×
Operating expenses
$0.288M
2.48%
1.13×
Property and equipment
15.24%
Spread over hurdle
26.79%