1.358
Revenue$M
0.777
0.810
0.864
0.932
0.974
1.008
1.046
1.084
1.157
1.234
1.439
4.85%
5.46%
87
11.85
Revenue growth%
17.75
17.76
20.11
19.14
17.61
18.35
20.32
21.01
20.03
20.21
17.23
20.21
19.58
30
9.76
Gross margin%
24.62
26.79
28.43
29.40
31.13
29.63
31.07
28.34
29.14
28.80
28.98
29.14
28.97
15
6.05
Operating margin%
25.77
27.93
25.83
28.65
31.12
33.94
33.44
33.75
36.21
38.19
10.21
33.94
32.28
43
16.29
Net margin%
19.67
18.92
20.70
21.43
23.29
20.51
22.22
22.38
19.73
19.17
26.17
20.51
20.61
80
14.96
P/E ratio (avg)x
29.13
33.31
36.36
37.41
40.56
37.56
37.61
42.53
48.09
47.15
29.92
42.53
37.58
93
21.87
EV/EBITx
26.79
30.07
29.59
30.53
33.27
35.71
35.81
40.49
42.98
39.88
28.27
39.88
34.49
77
25.12
FCF yield (avg)%
6.79
6.08
8.38
6.88
4.19
3.36
1.04
0.52
3.27
5.64
20.70
3.27
4.92
31
2.16
FCF margin%
24.51
27.37
27.90
26.49
23.57
21.05
22.03
22.74
23.18
20.98
15.30
22.03
23.37
31
0.347
FCF / Net incomex
1.636
1.859
1.796
1.783
1.893
1.898
2.111
2.252
2.472
2.611
1.023
2.252
1.895
48
13.79
ROIC%
30.19
31.51
30.50
31.29
33.84
33.39
35.61
34.70
32.87
31.58
2.46
33.39
32.23
18
19.88
Return on equity%
28.88
31.58
29.20
30.80
33.00
33.76
35.17
32.44
29.52
27.98
14.10
32.44
31.19
86
10.68
Return on assets%
28.49
28.14
28.11
29.34
29.65
30.01
29.16
27.24
28.24
25.84
20.65
28.24
28.37
83
0.20
EPS$
0.06
0.06
0.06
0.05
0.05
0.05
0.04
0.05
0.04
0.05
0.21
(2.14%)
(3.64%)
—
14.55
EPS growth%
15.66
16.04
17.40
18.18
18.58
16.57
19.37
21.26
19.16
17.55
19.25
19.16
17.87
84
0.28
Bookvalue per sh$
0.07
0.07
0.07
0.08
0.08
0.07
0.08
0.07
0.07
0.06
0.08
(5.86%)
(2.38%)
—
0.10
FCF per share$
0.10
0.11
0.12
0.12
0.13
0.15
0.14
0.14
0.14
0.13
0.29
(0.44%)
2.23%
—
0.26
Dividend per sh$
0.39
0.43
0.42
0.50
0.57
0.68
0.76
0.82
0.80
0.82
0.08
7.67%
7.36%
—
15.29
Div yield (avg)%
19.01
19.53
19.30
19.59
18.15
20.43
23.20
20.64
20.83
22.64
5.03
20.83
20.01
51
24.07
Payout ratio%
27.12
29.64
32.26
31.77
33.16
32.68
32.53
33.03
34.94
37.77
9.16
33.03
32.60
68
1.701
Shares (diluted)M
1.839
1.785
1.738
1.713
1.953
2.063
2.094
2.239
2.223
2.346
1.647
3.73%
2.39%
87
2.20
Buyback yield%
20.97
18.93
20.04
19.58
21.66
20.88
21.51
24.31
21.40
19.76
22.51
21.40
20.93
69
0.222
D/E ratiox
1.325
1.544
1.567
1.517
1.542
1.822
2.126
2.207
2.445
2.368
1.615
2.207
1.695
58
0.610
Enterprise value$M
0.428
0.430
0.493
0.544
0.519
0.554
0.565
0.553
0.645
0.738
0.536
7.27%
6.83%
29
0.825
LT debt$M
0.534
0.517
0.496
0.566
0.594
0.691
0.658
0.713
0.738
0.857
1.462
7.60%
4.69%
56
Revenue
$1.234M
5.46%
1.00×
Cost of revenue
$0.864M
5.46%
1.00×
Operating expenses
$0.241M
6.05%
1.06×
Property and equipment
15.03%
Spread over hurdle
(4.99%)