0.359
Revenue$M
1.101
1.120
1.129
1.166
1.180
1.237
1.278
1.288
1.359
1.387
0.377
3.28%
2.84%
10
7.65
Revenue growth%
23.48
21.54
21.18
20.67
23.54
21.31
21.77
22.97
21.83
21.00
15.30
21.77
21.65
94
3.26
Gross margin%
35.37
33.86
31.49
32.37
34.02
35.43
36.45
37.42
36.27
35.37
11.98
36.27
35.37
41
8.39
Operating margin%
29.96
32.69
31.77
32.56
30.40
33.32
34.37
33.35
32.37
35.14
25.93
33.35
32.63
83
18.14
Net margin%
17.46
14.94
17.70
18.44
17.46
14.52
13.48
16.03
14.58
15.63
26.17
14.58
15.83
94
32.57
P/E ratio (avg)x
34.23
39.28
37.40
43.63
41.37
40.68
38.43
43.51
43.94
45.31
18.43
43.51
41.03
44
12.87
EV/EBITx
18.60
21.91
23.14
22.60
26.29
27.58
28.57
28.33
32.08
31.27
37.77
28.57
26.93
65
6.52
FCF yield (avg)%
22.11
20.42
22.02
19.89
22.74
21.42
18.97
21.28
22.16
20.28
10.63
21.28
21.35
5
9.93
FCF margin%
3.60
2.95
5.48
4.70
1.98
3.44
3.12
4.15
5.41
4.14
4.92
4.14
3.87
6
1.729
FCF / Net incomex
0.459
0.501
0.434
0.394
0.406
0.379
0.375
0.367
0.332
0.352
1.479
0.367
0.387
86
17.28
ROIC%
14.44
11.52
9.69
11.36
10.71
8.81
7.56
10.31
11.63
9.29
12.60
9.29
10.51
27
13.74
Return on equity%
19.86
19.33
16.75
19.64
19.42
17.31
19.70
21.08
22.73
20.00
7.01
20.00
19.67
52
4.26
Return on assets%
10.79
8.34
9.89
9.03
6.07
6.79
4.90
3.56
2.22
4.65
13.50
4.65
6.43
26
0.02
EPS$
0.24
0.29
0.33
0.38
0.43
0.43
0.50
0.51
0.53
0.50
0.03
3.18%
8.21%
—
16.22
EPS growth%
16.72
18.59
16.11
17.55
16.80
19.35
17.92
18.07
20.35
19.82
8.42
19.35
17.99
42
0.06
Bookvalue per sh$
0.06
0.06
0.07
0.08
0.08
0.08
0.09
0.09
0.09
0.09
0.10
2.97%
4.80%
—
0.10
FCF per share$
0.13
0.14
0.14
0.14
0.13
0.14
0.15
0.14
0.16
0.17
0.06
6.09%
2.16%
—
0.06
Dividend per sh$
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.12
(6.67%)
(5.13%)
—
6.21
Div yield (avg)%
28.43
27.02
25.36
24.59
24.38
27.26
26.12
28.78
28.83
27.80
11.93
27.80
27.14
79
18.96
Payout ratio%
13.48
14.39
11.85
11.31
12.15
11.04
9.09
8.21
6.49
4.89
7.60
8.21
11.18
16
4.456
Shares (diluted)M
6.109
6.882
7.043
6.586
7.400
7.974
8.780
8.273
7.869
7.952
4.498
1.45%
2.97%
81
21.97
Buyback yield%
11.41
12.76
15.49
15.83
14.28
15.75
14.08
14.05
16.66
13.98
12.30
14.08
14.18
57
0.813
D/E ratiox
1.873
1.814
1.977
1.840
2.019
2.175
2.313
2.526
2.731
2.561
0.340
2.526
2.097
76
0.882
Enterprise value$M
1.278
1.348
1.511
1.559
1.516
1.376
1.418
1.318
1.172
1.232
1.336
(4.07%)
(0.07%)
53
1.049
LT debt$M
1.990
2.063
2.179
2.471
2.793
3.254
3.637
3.717
3.990
4.137
1.173
8.17%
8.35%
16
Revenue
$1.387M
2.84%
1.00×
Cost of revenue
$0.891M
2.90%
1.01×
Operating expenses
$0.317M
2.80%
1.00×
Property and equipment
18.92%
Spread over hurdle
28.89%