2.945
Revenue$M
5.919
6.077
6.143
6.429
6.571
6.779
6.986
7.075
7.491
7.817
3.270
3.53%
3.16%
55
10.78
Revenue growth%
28.14
25.29
26.20
27.57
28.39
30.65
33.06
35.58
33.85
33.08
18.20
33.08
29.52
24
19.36
Gross margin%
1.32
3.91
4.77
4.24
4.88
7.27
6.92
6.59
5.61
3.25
26.57
6.59
4.82
13
25.72
Operating margin%
13.27
11.50
9.84
11.04
10.99
11.02
10.31
11.84
10.19
7.45
21.71
10.31
11.00
51
11.05
Net margin%
20.93
18.09
15.48
15.65
14.61
13.81
13.98
11.43
12.43
11.33
28.51
12.43
14.30
30
15.33
P/E ratio (avg)x
22.13
19.64
17.16
18.72
17.29
17.71
17.65
18.03
16.64
18.08
15.68
17.71
17.87
56
17.63
EV/EBITx
30.38
30.26
33.29
36.93
38.30
43.12
45.81
52.07
55.60
54.23
27.93
52.07
40.71
88
19.61
FCF yield (avg)%
15.11
17.84
19.70
16.80
19.74
18.34
16.56
15.76
18.00
15.21
14.46
16.56
17.32
65
8.20
FCF margin%
9.27
12.24
13.48
11.94
11.83
14.10
16.86
14.73
15.93
18.58
14.00
15.93
13.79
8
0.981
FCF / Net incomex
1.003
1.100
0.964
1.033
1.106
1.165
1.185
1.248
1.352
1.333
1.432
1.248
1.135
93
22.99
ROIC%
13.44
14.61
14.25
11.27
9.65
10.39
9.92
8.92
9.61
11.99
21.79
9.92
10.83
63
8.50
Return on equity%
12.75
10.55
9.99
11.53
12.47
11.55
14.12
12.45
10.45
12.34
25.35
12.34
11.95
25
17.08
Return on assets%
16.05
15.41
15.00
12.97
14.35
12.61
11.84
11.39
10.81
10.25
6.56
11.39
12.79
12
0.14
EPS$
0.11
0.10
0.10
0.11
0.11
0.11
0.11
0.12
0.11
0.12
0.16
1.51%
2.11%
—
24.96
EPS growth%
11.85
14.31
12.30
10.72
8.85
9.50
12.33
14.58
14.43
11.68
24.09
12.33
12.07
24
0.10
Bookvalue per sh$
0.18
0.19
0.18
0.17
0.18
0.17
0.17
0.18
0.16
0.17
0.17
(0.43%)
(1.42%)
—
0.06
FCF per share$
0.18
0.17
0.18
0.17
0.18
0.21
0.21
0.19
0.21
0.20
0.06
1.99%
1.85%
—
0.17
Dividend per sh$
0.08
0.07
0.07
0.08
0.07
0.08
0.08
0.08
0.08
0.09
0.05
4.67%
2.13%
—
24.03
Div yield (avg)%
21.55
20.21
20.56
17.90
15.43
13.18
10.92
11.81
9.74
8.14
27.78
10.92
14.30
62
18.85
Payout ratio%
13.67
11.76
12.48
14.71
15.70
14.67
12.82
9.84
12.49
11.22
7.90
12.49
12.66
24
46.20
Shares (diluted)M
56.26
51.02
52.56
51.71
54.51
57.58
58.93
56.86
61.41
56.59
46.09
0.75%
1.01%
8
3.49
Buyback yield%
27.88
30.22
30.04
29.58
30.71
33.44
35.58
35.58
34.00
33.30
26.64
34.00
32.01
40
1.670
D/E ratiox
1.599
1.593
1.465
1.515
1.507
1.554
1.715
1.927
2.034
1.930
1.548
1.927
1.596
69
3.639
Enterprise value$M
2.055
2.086
2.241
2.326
2.266
2.255
2.150
2.128
1.939
1.999
1.875
(2.48%)
(1.67%)
62
0.707
LT debt$M
2.339
2.016
2.053
1.982
1.848
1.825
1.718
1.807
1.983
1.796
2.443
(0.57%)
(3.05%)
80
Revenue
$7.817M
3.16%
1.00×
Cost of revenue
$5.408M
3.04%
0.99×
Operating expenses
$1.324M
3.19%
1.00×
Goodwill & intangibles
16.64%
Property and equipment
14.76%
Spread over hurdle
(7.58%)