0.816
Revenue$M
4.214
4.285
4.457
4.520
4.778
5.023
5.067
5.284
5.378
5.455
0.834
2.68%
3.13%
39
11.92
Revenue growth%
21.70
19.27
19.32
21.04
20.75
19.64
20.64
20.45
21.06
23.29
20.42
20.64
20.69
14
14.28
Gross margin%
9.61
10.08
8.82
9.42
8.36
5.70
6.31
5.90
8.29
8.64
21.35
6.31
8.50
77
6.23
Operating margin%
24.00
25.25
27.60
28.26
26.31
28.84
30.34
29.70
31.01
31.34
10.33
30.34
28.55
54
21.51
Net margin%
15.19
13.89
12.13
9.34
9.35
11.65
10.42
10.89
11.96
11.40
14.54
11.40
11.53
61
27.55
P/E ratio (avg)x
42.39
47.12
51.14
51.67
55.48
54.50
64.71
72.74
73.67
71.62
24.48
71.62
54.99
11
36.13
EV/EBITx
46.14
52.43
52.21
48.86
50.64
51.11
49.24
56.17
60.54
58.59
22.97
56.17
51.66
80
12.63
FCF yield (avg)%
11.73
13.07
11.04
9.57
11.38
8.81
9.14
6.30
6.58
6.35
13.49
6.58
9.35
88
15.22
FCF margin%
16.23
16.18
16.03
13.17
14.47
13.55
14.65
15.99
17.52
15.76
26.54
15.76
15.87
71
0.395
FCF / Net incomex
1.357
1.311
1.238
1.283
1.252
1.344
1.349
1.422
1.539
1.593
0.246
1.422
1.347
69
20.51
ROIC%
18.15
18.54
21.50
24.38
21.55
21.44
18.93
16.37
13.43
15.48
13.78
16.37
18.73
80
8.84
Return on equity%
21.02
19.23
21.70
24.10
26.74
25.70
26.37
25.37
25.03
24.08
25.26
25.37
24.56
13
16.64
Return on assets%
24.85
23.88
24.39
22.99
24.67
25.76
24.55
23.60
20.91
19.88
3.67
23.60
24.14
81
0.07
EPS$
0.20
0.21
0.24
0.23
0.25
0.29
0.33
0.32
0.34
0.34
0.08
6.25%
7.16%
—
3.03
EPS growth%
23.44
24.53
23.88
25.06
27.61
25.30
24.33
21.80
24.20
24.59
27.38
24.33
24.43
13
0.14
Bookvalue per sh$
0.08
0.08
0.08
0.09
0.09
0.10
0.09
0.08
0.08
0.07
0.12
(3.88%)
(2.95%)
—
0.08
FCF per share$
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.04
(6.13%)
(8.29%)
—
0.05
Dividend per sh$
0.05
0.05
0.04
0.04
0.03
0.03
0.04
0.04
0.04
0.04
0.11
3.42%
(2.87%)
—
7.65
Div yield (avg)%
5.12
7.89
9.78
12.39
14.20
13.14
15.93
13.11
11.67
9.94
2.52
13.11
12.03
48
23.59
Payout ratio%
21.00
22.62
24.17
25.09
24.80
22.10
20.96
21.68
23.44
23.78
4.16
22.10
23.03
67
6.532
Shares (diluted)M
10.63
12.90
15.32
18.54
22.32
25.44
30.53
32.09
38.93
38.23
6.398
11.36%
14.58%
86
5.05
Buyback yield%
11.83
12.86
15.63
13.56
15.47
15.52
15.23
14.51
14.66
13.98
10.27
14.66
14.58
60
0.353
D/E ratiox
1.066
1.115
1.191
1.134
1.022
0.956
0.893
0.834
0.791
0.723
0.657
0.834
0.989
74
1.190
Enterprise value$M
1.958
1.843
1.892
1.824
1.993
2.103
2.190
2.072
2.007
2.164
1.121
1.66%
(0.19%)
34
4.246
LT debt$M
4.728
5.342
5.005
5.480
5.589
5.449
5.388
5.522
5.225
4.901
1.507
(2.59%)
1.24%
49
Revenue
$5.455M
3.13%
1.00×
Cost of revenue
$3.390M
2.90%
0.98×
Operating expenses
$1.030M
3.16%
1.00×
Property and equipment
15.80%
Spread over hurdle
78.38%