0.085
Revenue$M
0.272
0.290
0.318
0.345
0.377
0.417
0.457
0.503
0.547
0.595
0.095
9.56%
9.02%
76
28.29
Revenue growth%
26.82
24.11
25.45
28.15
30.33
32.68
33.85
33.15
35.28
34.05
21.57
33.85
31.51
71
6.73
Gross margin%
23.46
23.82
25.78
27.47
29.72
31.46
33.51
35.12
34.64
33.18
28.25
33.51
30.59
8
13.86
Operating margin%
10.74
10.04
9.54
9.49
9.55
11.63
8.83
6.47
7.37
10.09
26.86
8.83
9.55
31
24.68
Net margin%
0.40
0.40
0.40
2.66
1.71
1.40
0.44
3.09
3.00
4.11
14.17
3.00
1.55
35
12.60
P/E ratio (avg)x
43.68
43.00
44.11
43.90
43.02
44.60
44.60
42.61
43.43
48.11
35.22
44.60
43.79
80
33.82
EV/EBITx
9.676
10.00
9.567
8.988
8.518
9.361
8.724
9.663
10.58
11.25
9.982
9.663
9.615
38
11.05
FCF yield (avg)%
31.81
32.05
31.45
32.31
29.48
27.73
28.34
26.96
29.01
27.47
25.43
27.73
29.25
44
27.74
FCF margin%
21.79
23.74
23.47
24.12
22.63
20.15
21.24
23.01
25.56
26.23
25.82
23.01
23.24
45
1.591
FCF / Net incomex
0.456
0.496
0.427
0.400
0.377
0.344
0.296
0.284
0.288
0.283
0.987
0.288
0.361
5
21.27
ROIC%
28.24
25.96
25.01
24.99
24.21
21.71
19.29
16.62
15.50
17.14
15.87
17.14
22.96
80
9.21
Return on equity%
26.57
24.57
26.01
26.88
29.39
28.46
25.52
24.35
22.09
21.94
27.13
24.35
25.77
72
11.11
Return on assets%
9.77
8.45
7.12
9.01
7.56
6.41
3.82
4.84
6.92
6.62
11.59
6.41
7.02
31
0.85
EPS$
0.98
1.04
1.16
1.37
1.51
1.74
1.73
1.76
2.06
1.99
0.88
5.66%
7.37%
—
7.36
EPS growth%
0.48
0.40
1.54
0.40
0.40
0.40
2.63
0.40
0.40
1.37
10.62
0.40
0.40
79
1.14
Bookvalue per sh$
1.25
1.28
1.33
1.47
1.47
1.69
1.66
1.73
2.05
2.32
0.64
9.58%
6.89%
—
1.72
FCF per share$
0.49
0.51
0.58
0.62
0.72
0.76
0.76
0.87
0.92
0.94
0.84
5.37%
7.11%
—
1.15
Dividend per sh$
2.50
2.87
3.02
3.60
3.98
4.18
4.06
4.15
4.65
4.99
0.72
4.61%
7.34%
—
19.73
Div yield (avg)%
26.14
27.28
30.10
29.90
28.09
26.13
26.17
23.92
23.36
21.37
2.42
23.92
26.15
79
2.94
Payout ratio%
13.85
15.55
17.49
17.37
15.18
15.82
13.24
11.24
11.39
11.57
5.11
11.57
14.52
37
0.286
Shares (diluted)M
0.327
0.371
0.420
0.470
0.519
0.585
0.575
0.608
0.686
0.766
0.287
8.10%
9.91%
36
24.95
Buyback yield%
11.70
14.40
12.79
11.65
14.60
14.18
15.84
12.93
13.86
14.80
21.20
14.18
14.02
48
1.262
D/E ratiox
0.858
0.823
0.900
0.912
1.018
1.055
1.234
1.365
1.356
1.607
1.791
1.356
1.036
24
0.590
Enterprise value$M
0.556
0.600
0.675
0.653
0.659
0.749
0.705
0.781
0.885
0.919
0.345
6.88%
4.49%
43
0.568
LT debt$M
0.345
0.356
0.395
0.385
0.391
0.358
0.405
0.412
0.424
0.452
0.583
2.95%
2.49%
91
Revenue
$0.595M
9.02%
1.00×
Cost of revenue
$0.271M
9.09%
1.01×
Operating expenses
$0.131M
9.06%
1.00×
Property and equipment
17.50%
Spread over hurdle
(2.03%)