0.162
Revenue$M
1.070
1.095
1.106
1.131
1.154
1.196
1.222
1.258
1.271
1.296
0.178
2.35%
1.96%
56
7.70
Revenue growth%
14.55
13.72
11.00
13.55
14.85
16.52
18.92
21.16
21.59
24.34
24.87
21.16
15.68
31
23.22
Gross margin%
27.12
25.54
25.75
28.37
27.46
25.66
25.75
24.21
22.60
20.66
21.45
24.21
25.71
81
28.04
Operating margin%
10.05
10.97
10.23
9.74
8.37
6.94
5.17
3.58
4.20
2.21
22.79
4.20
7.65
43
15.81
Net margin%
21.88
21.62
19.84
20.68
20.30
22.30
19.80
21.44
21.55
20.61
24.22
21.44
21.06
56
18.69
P/E ratio (avg)x
24.16
21.92
21.75
21.10
19.13
16.21
17.02
16.60
15.16
14.30
6.986
16.21
18.07
60
22.32
EV/EBITx
21.91
22.50
21.31
19.31
18.42
17.81
16.35
16.50
18.46
18.09
30.79
17.81
18.44
78
10.93
FCF yield (avg)%
32.89
35.56
33.29
31.49
31.36
30.70
29.64
30.74
30.72
28.75
10.34
30.70
31.05
45
3.89
FCF margin%
10.42
9.54
7.82
9.82
12.44
14.12
14.13
15.95
15.60
14.11
10.68
14.13
13.28
88
0.122
FCF / Net incomex
1.018
1.168
1.282
1.216
1.194
1.351
1.574
1.490
1.733
1.863
1.389
1.574
1.317
8
22.32
ROIC%
24.04
21.38
24.37
26.30
27.28
26.70
28.60
26.76
25.17
25.56
13.48
26.70
25.93
94
28.43
Return on equity%
25.31
24.40
23.33
24.05
21.69
22.03
24.05
25.79
26.19
28.33
6.04
25.79
24.23
73
29.32
Return on assets%
6.21
7.31
4.96
6.59
7.23
4.98
2.65
5.28
5.14
7.29
4.97
5.14
5.74
54
0.25
EPS$
1.35
1.40
1.67
1.67
1.80
2.02
2.12
2.37
2.59
2.99
0.26
10.71%
8.21%
—
4.24
EPS growth%
7.29
8.48
9.82
12.70
11.32
9.23
7.25
6.50
6.69
7.64
13.22
7.25
8.06
61
0.66
Bookvalue per sh$
0.30
0.30
0.34
0.40
0.40
0.47
0.54
0.61
0.65
0.75
0.34
13.24%
10.64%
—
0.66
FCF per share$
0.69
0.77
0.91
1.03
1.17
1.30
1.51
1.78
1.95
2.04
0.38
11.80%
11.22%
—
0.72
Dividend per sh$
0.81
0.94
0.96
0.96
1.10
1.11
1.19
1.27
1.24
1.27
0.71
2.95%
4.22%
—
4.31
Div yield (avg)%
0.40
0.40
1.67
1.32
0.40
0.40
0.42
0.40
2.01
0.40
27.45
0.40
0.40
91
13.28
Payout ratio%
25.89
25.14
25.11
23.04
24.27
25.66
23.08
22.85
24.37
25.63
3.21
24.37
24.74
32
0.712
Shares (diluted)M
0.527
0.506
0.436
0.443
0.456
0.459
0.439
0.408
0.369
0.357
0.705
(4.74%)
(3.02%)
83
8.33
Buyback yield%
14.89
17.83
18.02
15.07
13.35
12.10
13.72
12.87
12.22
13.29
29.52
12.87
13.53
16
1.173
D/E ratiox
0.418
0.413
0.444
0.442
0.443
0.478
0.458
0.507
0.525
0.601
0.256
0.507
0.451
93
0.177
Enterprise value$M
1.125
1.255
1.400
1.572
1.535
1.548
1.500
1.631
1.795
1.944
0.616
4.83%
6.07%
75
1.263
LT debt$M
0.106
0.108
0.116
0.109
0.108
0.101
0.105
0.114
0.110
0.114
0.771
1.10%
(0.50%)
63
Revenue
$1.296M
1.96%
1.00×
Cost of revenue
$0.804M
1.93%
1.00×
Operating expenses
$0.177M
1.07%
0.92×
Property and equipment
15.53%
Spread over hurdle
65.60%