0.079
Revenue$M
0.657
0.693
0.761
0.816
0.891
0.957
1.037
1.101
1.200
1.286
0.088
7.62%
7.63%
21
28.91
Revenue growth%
0.40
1.11
1.90
0.40
0.40
0.40
0.40
2.41
4.98
3.17
25.44
2.41
0.75
17
14.74
Gross margin%
28.14
29.37
31.69
34.61
35.46
34.38
32.22
30.14
32.42
31.33
26.12
32.22
31.96
45
25.85
Operating margin%
22.47
21.99
22.49
21.07
20.82
22.32
20.19
23.10
22.22
20.15
5.63
22.22
22.10
9
2.66
Net margin%
21.80
24.41
21.86
20.86
20.74
20.86
23.77
22.68
22.34
22.82
5.96
22.68
22.10
70
25.02
P/E ratio (avg)x
26.84
27.57
28.77
30.22
26.30
22.59
20.58
21.23
21.74
21.17
15.07
21.23
24.45
88
32.96
EV/EBITx
44.04
50.38
53.12
58.68
57.87
65.64
67.30
72.35
70.95
68.08
21.82
68.08
62.16
42
29.07
FCF yield (avg)%
9.78
8.50
6.33
5.55
6.74
9.63
8.35
11.25
12.88
15.53
5.62
11.25
9.07
55
9.02
FCF margin%
2.00
0.67
0.40
0.57
1.31
3.08
0.67
3.10
4.79
7.67
19.64
3.10
1.66
11
1.552
FCF / Net incomex
1.158
1.253
1.339
1.528
1.635
1.657
1.724
1.587
1.588
1.830
1.746
1.657
1.588
47
2.51
ROIC%
16.17
16.12
17.94
15.78
18.53
19.91
18.50
16.87
18.11
17.56
25.87
18.11
17.75
91
26.87
Return on equity%
29.87
28.16
29.31
28.47
27.77
27.06
29.06
29.77
29.42
31.63
5.83
29.42
29.18
57
28.01
Return on assets%
11.57
13.12
11.56
11.20
8.31
10.88
10.47
8.57
8.18
6.25
9.79
8.57
10.68
13
0.03
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.03
3.34%
1.03%
—
28.93
EPS growth%
28.65
28.78
27.15
29.40
28.81
27.49
26.97
26.42
25.30
26.15
15.12
26.42
27.32
89
0.02
Bookvalue per sh$
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(5.49%)
(5.28%)
—
0.01
FCF per share$
0.03
0.04
0.04
0.04
0.03
0.04
0.04
0.05
0.05
0.06
0.02
11.13%
5.86%
—
0.03
Dividend per sh$
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.06
0.03
10.17%
7.49%
—
3.69
Div yield (avg)%
11.94
10.45
9.22
11.65
11.18
12.20
9.40
9.10
10.16
8.00
10.90
9.40
10.30
28
28.15
Payout ratio%
13.00
13.18
10.44
10.30
12.62
12.94
10.55
10.37
7.68
5.01
23.22
10.37
10.50
67
24.65
Shares (diluted)M
26.31
27.43
26.36
27.84
27.25
26.34
26.00
27.79
25.01
27.87
23.60
0.45%
(0.23%)
10
27.70
Buyback yield%
6.33
5.63
4.59
2.79
3.84
3.53
5.19
7.67
6.06
5.50
8.01
5.50
5.35
9
0.458
D/E ratiox
1.288
1.400
1.501
1.558
1.608
1.607
1.579
1.701
1.649
1.767
1.474
1.649
1.593
53
0.104
Enterprise value$M
0.347
0.346
0.335
0.376
0.448
0.514
0.514
0.542
0.578
0.632
0.974
7.13%
7.38%
46
0.867
LT debt$M
0.756
0.775
0.686
0.687
0.748
0.768
0.720
0.788
0.761
0.824
0.057
1.93%
1.68%
60
Revenue
$1.286M
7.63%
1.00×
Cost of revenue
$0.593M
7.22%
0.96×
Operating expenses
$0.300M
8.38%
1.07×
Property and equipment
18.56%
Goodwill & intangibles
14.51%
Spread over hurdle
19.46%