7.981
Revenue$M
7.641
8.151
8.394
8.592
8.830
9.060
9.666
10.18
10.86
11.15
8.527
4.78%
4.50%
55
3.05
Revenue growth%
11.78
14.41
16.49
18.54
18.30
17.82
17.71
15.14
18.10
21.05
23.92
17.82
17.76
79
7.52
Gross margin%
15.11
15.45
14.13
16.70
18.90
17.70
18.56
16.95
17.38
19.09
22.04
17.70
17.16
44
10.98
Operating margin%
9.70
11.53
13.77
16.66
19.05
16.12
17.02
15.27
17.93
17.60
19.74
17.02
16.39
51
21.35
Net margin%
24.97
27.81
30.08
31.91
29.25
32.24
32.13
34.23
34.97
32.23
21.72
32.24
32.02
87
20.50
P/E ratio (avg)x
34.97
41.53
46.06
50.31
55.59
65.48
68.65
73.15
84.06
96.71
17.99
73.15
60.53
18
16.03
EV/EBITx
48.54
53.09
51.18
59.49
62.19
69.81
75.40
84.55
99.96
110.3
37.18
84.55
66.00
31
15.67
FCF yield (avg)%
27.53
26.60
25.10
22.31
21.28
22.98
24.26
25.58
24.74
22.46
2.49
24.26
24.50
30
10.60
FCF margin%
22.66
23.99
25.30
24.19
22.26
22.45
21.55
24.24
21.42
21.55
19.11
21.55
22.55
66
1.486
FCF / Net incomex
1.096
1.208
1.306
1.258
1.211
1.137
1.252
1.289
1.472
1.441
0.766
1.289
1.255
53
9.24
ROIC%
28.37
29.58
28.81
29.78
31.44
30.78
30.30
28.16
26.59
25.74
29.74
28.16
29.19
33
4.72
Return on equity%
6.31
9.26
6.36
4.44
2.07
2.84
2.83
3.97
5.60
8.20
24.61
3.97
5.02
68
21.13
Return on assets%
19.37
17.51
18.95
18.16
19.78
21.22
18.43
19.24
18.23
19.68
11.94
19.24
19.10
91
0.02
EPS$
0.06
0.06
0.07
0.06
0.06
0.06
0.05
0.05
0.06
0.06
0.02
1.43%
1.12%
—
18.21
EPS growth%
3.40
6.20
9.04
11.61
11.17
8.90
8.41
6.03
6.34
7.89
15.13
7.89
8.15
13
0.06
Bookvalue per sh$
0.10
0.12
0.14
0.15
0.16
0.19
0.19
0.19
0.20
0.20
0.03
4.13%
7.74%
—
0.04
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.08
3.65%
1.14%
—
0.05
Dividend per sh$
0.08
0.09
0.09
0.10
0.12
0.14
0.15
0.16
0.16
0.16
0.04
6.92%
8.01%
—
7.35
Div yield (avg)%
13.55
16.22
14.83
14.91
15.58
18.48
15.98
14.23
12.28
12.39
14.17
14.23
14.87
57
4.31
Payout ratio%
25.93
26.68
28.83
26.98
29.20
31.97
33.94
34.64
35.91
34.73
24.42
34.64
30.58
12
56.30
Shares (diluted)M
72.48
79.72
80.77
93.99
110.2
121.9
139.9
158.2
170.7
163.5
57.07
8.21%
9.58%
54
11.00
Buyback yield%
20.28
17.75
19.51
21.14
20.72
23.27
23.66
22.39
22.26
20.43
13.91
22.39
20.93
33
0.552
D/E ratiox
0.967
1.153
1.219
1.464
1.541
1.748
1.957
2.276
2.520
2.592
0.578
2.276
1.645
66
2.557
Enterprise value$M
6.524
6.073
5.945
5.145
5.493
4.946
5.327
4.565
4.380
3.941
4.034
(6.43%)
(5.57%)
66
5.552
LT debt$M
4.400
4.608
4.614
4.286
4.242
3.820
4.219
4.628
4.086
3.642
8.559
(3.01%)
(1.93%)
23
Revenue
$11.15M
4.50%
1.00×
Cost of revenue
$5.862M
4.60%
1.01×
Operating expenses
$2.721M
4.26%
0.98×
Property and equipment
15.35%
Spread over hurdle
(0.16%)