0.090
Revenue$M
0.640
0.655
0.682
0.706
0.722
0.739
0.766
0.810
0.861
0.908
0.098
4.68%
4.18%
28
16.26
Revenue growth%
15.70
14.88
15.43
14.89
12.72
13.50
15.28
17.24
14.51
13.71
12.16
14.51
14.89
21
16.34
Gross margin%
11.05
13.27
11.12
9.08
8.50
6.19
5.39
2.74
3.45
5.36
7.96
5.36
7.35
95
14.96
Operating margin%
15.12
17.99
19.14
18.26
19.62
20.12
22.30
20.71
21.92
20.36
14.33
20.71
19.87
25
27.57
Net margin%
0.40
0.93
2.74
1.38
3.01
0.81
0.40
0.40
0.40
0.40
26.45
0.40
0.60
34
32.85
P/E ratio (avg)x
11.28
12.36
13.34
13.10
12.78
13.24
12.77
13.40
13.72
14.46
27.67
13.40
13.17
17
29.47
EV/EBITx
34.36
40.68
47.20
49.73
57.93
56.75
65.62
64.16
71.60
82.21
22.86
65.62
57.34
11
10.07
FCF yield (avg)%
23.83
22.29
24.52
23.18
25.82
28.78
30.82
27.85
28.30
27.38
22.15
28.30
26.60
37
12.90
FCF margin%
9.05
7.26
10.24
7.78
8.04
7.26
7.67
6.67
7.55
9.31
15.21
7.55
7.72
43
1.360
FCF / Net incomex
0.641
0.580
0.516
0.487
0.474
0.469
0.447
0.443
0.442
0.389
0.448
0.443
0.472
54
23.97
ROIC%
28.22
26.66
28.01
30.98
30.18
28.18
30.74
29.25
29.38
27.81
17.13
29.25
28.74
17
17.37
Return on equity%
10.02
9.84
8.45
6.14
5.56
7.82
8.97
6.01
4.00
5.81
29.39
6.01
6.98
53
13.45
Return on assets%
13.54
13.45
15.03
14.43
17.33
17.42
18.88
16.29
14.25
12.50
14.60
16.29
14.73
26
0.10
EPS$
0.32
0.32
0.31
0.32
0.36
0.37
0.42
0.44
0.50
0.47
0.10
5.45%
4.24%
—
8.35
EPS growth%
19.14
19.27
20.03
22.70
21.56
19.33
16.60
16.00
14.21
16.44
7.31
16.44
19.21
24
0.32
Bookvalue per sh$
0.23
0.25
0.23
0.25
0.22
0.21
0.19
0.21
0.20
0.19
0.24
(3.62%)
(1.18%)
—
0.25
FCF per share$
0.54
0.54
0.57
0.68
0.66
0.78
0.85
0.88
0.96
1.04
0.14
9.60%
8.83%
—
0.31
Dividend per sh$
0.30
0.30
0.31
0.35
0.36
0.40
0.46
0.49
0.56
0.65
0.23
12.83%
9.08%
—
21.37
Div yield (avg)%
18.09
20.59
22.87
23.40
21.10
21.51
19.79
21.07
21.40
21.20
15.62
21.20
21.15
67
17.38
Payout ratio%
20.58
21.84
21.03
19.65
22.15
23.07
22.57
21.93
23.09
21.07
27.24
22.57
21.88
13
4.111
Shares (diluted)M
5.770
5.770
5.549
6.287
6.127
5.839
6.233
6.652
7.182
7.127
4.222
3.07%
2.99%
6
4.42
Buyback yield%
4.21
6.70
8.58
7.56
6.53
9.26
10.36
11.47
13.44
12.13
26.95
11.47
8.92
61
1.747
D/E ratiox
1.885
2.055
2.365
2.769
2.636
2.769
3.105
3.625
3.815
3.796
0.510
3.625
2.769
11
0.214
Enterprise value$M
0.650
0.726
0.796
0.847
0.922
0.922
0.849
0.857
0.947
0.974
0.743
1.11%
4.69%
35
0.721
LT debt$M
0.706
0.783
0.788
0.846
0.944
0.900
0.864
0.895
0.980
0.896
0.815
(1.05%)
1.45%
72
Revenue
$0.908M
4.18%
1.00×
Cost of revenue
$0.564M
4.52%
1.03×
Operating expenses
$0.212M
4.10%
0.99×
Property and equipment
17.69%
Spread over hurdle
(3.75%)