0.582
Revenue$M
0.231
0.254
0.280
0.306
0.325
0.348
0.382
0.407
0.448
0.495
0.631
8.80%
8.93%
46
27.14
Revenue growth%
14.17
14.53
17.46
17.19
18.40
16.24
18.80
16.25
16.70
13.81
19.50
16.25
16.47
91
2.43
Gross margin%
6.77
5.23
3.27
3.33
3.38
2.19
0.40
0.40
0.40
0.40
8.74
0.40
2.73
15
12.95
Operating margin%
17.56
16.95
14.47
14.14
13.04
13.61
16.20
18.30
16.91
18.97
27.92
16.91
16.55
77
20.40
Net margin%
24.28
26.28
27.54
28.00
26.50
25.11
25.06
22.73
22.21
23.55
4.99
23.55
25.08
90
34.45
P/E ratio (avg)x
18.11
20.12
20.98
20.84
21.78
21.55
23.90
24.43
25.58
28.13
19.69
24.43
21.66
43
26.23
EV/EBITx
26.06
27.64
24.71
21.24
22.10
21.04
20.10
21.86
22.07
22.70
15.45
21.86
22.08
86
25.45
FCF yield (avg)%
18.50
16.22
14.67
16.99
14.72
16.89
16.13
14.77
12.73
11.08
21.05
14.77
15.45
42
16.33
FCF margin%
12.96
13.18
14.12
16.75
17.41
16.36
18.86
20.61
20.52
22.57
3.38
20.52
17.08
36
1.459
FCF / Net incomex
1.370
1.393
1.264
1.298
1.188
1.240
1.160
1.075
1.206
1.105
1.285
1.160
1.223
35
17.53
ROIC%
19.17
17.01
16.56
18.93
17.10
17.12
19.27
16.49
13.70
13.84
26.24
16.49
17.06
83
28.47
Return on equity%
17.28
19.81
18.51
20.86
18.28
16.16
16.40
17.09
18.03
20.83
16.40
17.09
18.16
70
21.34
Return on assets%
15.98
16.43
14.19
12.06
14.24
17.22
17.10
17.93
17.36
19.55
5.87
17.36
16.77
62
0.23
EPS$
0.21
0.22
0.23
0.23
0.26
0.28
0.30
0.30
0.34
0.36
0.24
7.18%
5.97%
—
16.37
EPS growth%
14.24
17.05
17.45
18.63
16.74
19.64
19.02
21.54
22.91
20.07
4.29
20.07
18.82
83
0.31
Bookvalue per sh$
0.29
0.27
0.26
0.25
0.25
0.26
0.28
0.29
0.31
0.27
0.11
1.20%
(0.54%)
—
0.08
FCF per share$
0.05
0.05
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.16
(4.64%)
(1.29%)
—
0.25
Dividend per sh$
0.29
0.28
0.33
0.35
0.33
0.34
0.36
0.38
0.40
0.38
0.08
3.05%
3.98%
—
25.28
Div yield (avg)%
13.08
11.99
14.81
17.15
18.56
17.59
17.29
16.50
18.17
17.52
26.88
17.52
17.22
92
25.20
Payout ratio%
14.12
15.51
13.12
11.05
12.90
14.31
13.41
12.88
10.63
11.28
24.78
12.88
13.01
39
1.468
Shares (diluted)M
2.245
2.508
2.577
2.836
2.697
2.551
2.621
2.961
3.184
3.034
1.467
2.39%
4.72%
58
7.81
Buyback yield%
22.79
20.47
18.77
16.60
19.18
21.75
23.25
22.32
19.86
21.60
8.85
21.75
21.04
77
1.178
D/E ratiox
1.091
1.076
1.029
1.043
1.111
1.037
1.066
1.171
1.161
1.227
1.312
1.161
1.083
59
0.094
Enterprise value$M
0.412
0.451
0.503
0.552
0.530
0.510
0.492
0.538
0.591
0.695
0.421
5.57%
5.27%
80
0.344
LT debt$M
0.446
0.440
0.492
0.525
0.581
0.667
0.671
0.766
0.926
0.939
0.487
10.10%
9.03%
86
Revenue
$0.495M
8.93%
1.00×
Cost of revenue
$0.263M
8.60%
0.97×
Operating expenses
$0.101M
9.34%
1.04×
Property and equipment
18.60%
Spread over hurdle
(2.31%)