3.234
Revenue$M
3.431
3.496
3.584
3.589
3.542
3.544
3.581
3.694
3.652
3.709
3.513
0.93%
0.98%
7
29.97
Revenue growth%
19.17
19.14
19.47
20.91
20.18
20.16
19.67
21.20
21.65
19.64
18.87
20.16
19.92
32
11.12
Gross margin%
13.76
16.06
18.57
16.72
15.76
13.45
10.86
8.06
8.68
9.15
5.74
9.15
13.61
26
22.54
Operating margin%
6.63
3.85
1.72
0.95
0.40
0.40
0.40
0.40
3.18
3.63
23.21
0.40
1.33
18
28.48
Net margin%
0.53
0.40
0.40
2.29
4.87
5.14
6.24
9.17
9.67
11.45
12.61
9.17
5.00
84
27.86
P/E ratio (avg)x
14.15
14.32
14.49
13.97
15.34
17.13
18.01
16.62
16.84
17.12
31.14
17.12
15.98
41
20.95
EV/EBITx
27.26
31.26
30.97
30.43
31.02
37.07
38.22
37.60
40.33
44.91
14.60
38.22
34.17
50
19.29
FCF yield (avg)%
2.01
3.41
4.11
3.40
0.88
0.40
0.40
0.40
0.40
3.09
23.10
0.40
1.44
11
3.11
FCF margin%
22.58
24.11
21.61
23.38
23.74
25.83
23.24
25.55
26.83
27.88
2.49
25.83
23.93
22
0.270
FCF / Net incomex
0.565
0.554
0.513
0.541
0.579
0.510
0.466
0.449
0.418
0.433
1.125
0.449
0.511
12
5.89
ROIC%
1.29
2.64
4.48
6.00
4.57
2.86
1.43
0.40
2.02
3.48
2.67
2.02
2.75
43
19.68
Return on equity%
15.72
13.96
15.55
17.98
16.91
19.39
21.73
19.22
20.54
21.88
14.78
20.54
18.60
83
12.12
Return on assets%
21.59
19.35
17.03
19.23
21.25
19.74
20.33
19.52
18.77
19.17
19.62
19.52
19.43
59
0.11
EPS$
0.09
0.09
0.09
0.10
0.09
0.10
0.10
0.09
0.09
0.09
0.11
(0.34%)
1.55%
—
23.93
EPS growth%
25.06
24.01
26.99
26.93
26.86
28.58
30.10
30.31
29.70
28.40
3.67
29.70
27.69
25
0.29
Bookvalue per sh$
0.27
0.24
0.27
0.27
0.29
0.29
0.30
0.30
0.27
0.30
0.21
0.39%
1.24%
—
0.08
FCF per share$
0.51
0.54
0.61
0.62
0.65
0.72
0.74
0.84
0.92
0.88
0.11
6.30%
7.41%
—
0.11
Dividend per sh$
0.29
0.27
0.28
0.31
0.30
0.33
0.34
0.35
0.32
0.31
0.29
0.61%
1.95%
—
6.29
Div yield (avg)%
27.62
27.80
28.49
29.68
27.86
28.48
25.84
26.55
24.50
26.60
2.06
26.55
27.71
93
16.96
Payout ratio%
21.24
19.17
21.27
19.34
21.57
20.97
21.97
22.67
23.46
25.32
12.05
22.67
21.42
40
8.832
Shares (diluted)M
9.735
10.57
10.68
10.88
11.60
11.36
11.11
10.02
8.913
8.069
8.768
(7.01%)
(2.56%)
43
24.31
Buyback yield%
5.54
2.73
1.70
3.74
4.27
5.28
6.59
4.67
3.79
2.21
15.39
4.67
4.03
29
1.679
D/E ratiox
0.455
0.493
0.460
0.500
0.557
0.520
0.508
0.558
0.594
0.539
0.547
0.539
0.514
52
2.473
Enterprise value$M
2.643
2.639
2.766
2.583
2.564
2.709
2.459
2.538
2.556
2.385
1.876
(1.44%)
(0.66%)
33
1.648
LT debt$M
0.634
0.603
0.583
0.529
0.498
0.485
0.443
0.447
0.394
0.417
2.677
(3.46%)
(4.56%)
29
Revenue
$3.709M
0.98%
1.00×
Cost of revenue
$2.596M
0.98%
1.00×
Operating expenses
$0.603M
1.29%
1.03×
Property and equipment
15.52%
Spread over hurdle
(5.26%)