1.961
Revenue$M
1.561
1.658
1.703
1.775
1.858
1.982
2.088
2.229
2.331
2.435
2.119
5.56%
4.81%
33
2.62
Revenue growth%
17.66
17.54
16.07
16.92
14.26
11.40
12.69
10.67
11.20
8.60
6.06
11.20
13.48
60
4.79
Gross margin%
0.40
0.40
0.40
0.40
0.40
2.98
4.87
2.73
5.04
5.44
24.15
4.87
1.57
6
26.58
Operating margin%
26.07
24.45
26.53
26.30
23.45
20.46
22.24
19.45
21.85
20.75
8.90
20.75
22.85
17
27.53
Net margin%
19.74
22.16
19.68
19.48
17.69
16.39
18.74
18.77
21.47
21.90
2.35
18.77
19.58
60
7.017
P/E ratio (avg)x
8.455
8.589
7.826
6.672
5.836
5.064
5.058
4.577
4.669
4.338
29.52
4.669
5.450
44
29.67
EV/EBITx
22.95
25.72
29.16
30.58
33.81
34.80
38.52
36.66
40.54
44.90
14.97
38.52
34.30
56
2.54
FCF yield (avg)%
26.88
26.40
24.15
24.39
22.71
22.93
20.32
23.15
22.58
22.48
4.70
22.58
23.04
73
14.50
FCF margin%
18.62
15.74
14.98
14.23
11.33
11.75
10.61
11.77
12.97
14.30
15.83
11.77
13.60
12
1.697
FCF / Net incomex
1.587
1.516
1.529
1.671
1.737
1.882
2.009
1.810
1.848
1.977
1.755
1.882
1.773
46
5.01
ROIC%
3.86
6.49
7.66
10.19
12.29
10.80
11.14
11.84
14.35
12.08
2.42
11.84
10.97
43
17.98
Return on equity%
34.83
37.77
40.05
40.51
38.88
37.75
39.27
39.96
38.71
40.95
14.68
39.27
39.07
42
7.23
Return on assets%
19.09
18.40
19.94
21.88
21.54
20.79
20.51
20.81
21.79
24.05
8.21
20.81
20.80
61
0.18
EPS$
0.17
0.18
0.20
0.21
0.25
0.30
0.32
0.34
0.35
0.35
0.19
7.07%
9.48%
—
26.51
EPS growth%
30.57
28.64
25.96
26.22
28.36
31.19
32.01
33.25
31.17
32.90
3.27
32.01
30.87
33
0.07
Bookvalue per sh$
0.13
0.14
0.16
0.15
0.15
0.15
0.15
0.15
0.14
0.15
0.11
(0.28%)
1.32%
—
0.13
FCF per share$
0.10
0.10
0.09
0.08
0.09
0.08
0.09
0.08
0.09
0.08
0.09
(2.21%)
(2.70%)
—
0.19
Dividend per sh$
0.10
0.09
0.08
0.07
0.07
0.07
0.07
0.07
0.08
0.07
0.05
(0.81%)
(4.29%)
—
25.58
Div yield (avg)%
12.20
13.72
15.64
16.99
15.37
16.27
15.52
18.26
15.45
18.23
10.94
16.27
15.58
54
23.29
Payout ratio%
23.27
24.78
22.15
22.51
22.36
24.77
21.92
23.97
23.62
25.68
22.76
23.97
23.45
90
3.343
Shares (diluted)M
3.525
3.158
3.436
3.125
3.525
3.320
3.499
3.467
3.307
3.219
3.268
(1.80%)
0.01%
29
23.04
Buyback yield%
39.98
39.69
41.60
39.83
40.72
39.10
36.40
35.33
36.69
36.49
14.23
36.49
39.40
68
0.109
D/E ratiox
1.212
1.244
1.461
1.475
1.650
1.931
1.941
1.986
2.309
2.385
0.684
1.986
1.791
38
1.836
Enterprise value$M
1.510
1.353
1.425
1.285
1.312
1.424
1.384
1.497
1.526
1.315
2.418
0.05%
(2.35%)
80
2.359
LT debt$M
0.407
0.454
0.465
0.547
0.527
0.557
0.654
0.662
0.779
0.805
0.647
8.83%
7.35%
22
Revenue
$2.435M
4.81%
1.00×
Cost of revenue
$1.435M
4.75%
0.99×
Operating expenses
$0.568M
4.64%
0.98×
Property and equipment
15.14%
Spread over hurdle
(3.63%)