1.568
Revenue$M
6.032
6.288
6.447
6.690
6.993
7.095
7.357
7.659
7.899
7.980
1.695
2.68%
2.95%
95
26.29
Revenue growth%
32.98
35.56
34.60
34.40
32.51
29.65
32.50
29.67
30.96
33.57
7.14
30.96
32.74
73
3.79
Gross margin%
0.40
3.01
5.31
5.13
4.26
1.43
1.42
3.55
1.52
0.40
17.42
1.43
2.27
47
28.82
Operating margin%
19.60
19.95
22.92
22.58
19.62
18.86
18.85
21.05
19.75
19.03
7.62
19.03
19.69
74
3.86
Net margin%
10.88
13.55
15.92
16.56
18.07
20.04
21.11
21.62
22.18
24.20
22.00
21.62
19.06
33
21.40
P/E ratio (avg)x
25.68
29.70
30.94
31.22
36.81
40.68
39.50
39.08
41.93
41.16
31.43
40.68
37.94
94
34.59
EV/EBITx
15.14
16.02
15.51
16.98
19.46
20.24
19.96
22.23
23.13
25.55
16.54
22.23
19.71
71
18.84
FCF yield (avg)%
10.60
11.86
10.55
11.44
14.30
15.29
17.91
16.98
17.59
17.44
3.46
17.44
14.79
65
4.02
FCF margin%
18.48
18.01
15.47
17.31
18.77
19.02
16.25
17.73
15.30
16.33
23.27
16.33
17.52
54
1.020
FCF / Net incomex
0.786
0.751
0.706
0.703
0.680
0.703
0.730
0.769
0.844
0.778
0.470
0.769
0.740
34
20.43
ROIC%
20.37
21.75
24.75
26.26
28.74
29.33
29.84
32.77
31.04
33.91
3.11
31.04
29.03
65
21.54
Return on equity%
8.37
5.63
5.09
4.70
5.53
7.72
8.63
10.60
9.38
6.57
5.79
8.63
7.14
27
2.26
Return on assets%
25.45
26.51
27.56
29.34
31.10
29.76
30.89
28.44
27.37
29.82
15.83
29.76
28.89
8
0.90
EPS$
0.93
0.91
1.00
0.96
0.91
1.03
1.20
1.29
1.36
1.36
1.00
8.31%
4.94%
—
19.73
EPS growth%
15.39
13.62
10.64
10.99
13.50
13.02
15.85
16.73
18.01
19.03
11.64
16.73
14.51
91
1.00
Bookvalue per sh$
0.30
0.31
0.34
0.36
0.38
0.39
0.37
0.35
0.37
0.41
0.77
1.55%
4.79%
—
0.39
FCF per share$
1.05
1.21
1.42
1.46
1.53
1.74
1.73
2.00
1.96
2.15
0.30
7.09%
7.82%
—
0.18
Dividend per sh$
0.40
0.38
0.39
0.34
0.36
0.37
0.32
0.34
0.32
0.29
0.89
(4.47%)
(2.59%)
—
13.36
Div yield (avg)%
6.12
6.77
7.97
9.53
8.02
5.20
5.52
3.96
5.39
6.33
4.73
5.39
6.22
9
15.68
Payout ratio%
8.38
8.64
10.10
10.00
12.61
9.79
8.19
9.97
9.34
8.97
28.04
9.34
9.57
59
7.946
Shares (diluted)M
10.62
10.57
11.30
13.16
13.38
15.08
14.78
15.81
15.50
15.94
8.075
3.57%
5.58%
28
19.84
Buyback yield%
19.52
20.25
21.33
19.51
21.52
18.82
20.45
20.39
22.26
21.70
21.34
20.45
20.42
13
1.532
D/E ratiox
0.459
0.515
0.551
0.638
0.677
0.651
0.771
0.901
0.856
0.953
0.113
0.856
0.664
13
0.539
Enterprise value$M
5.507
5.524
5.471
6.405
6.911
7.674
8.687
8.775
8.726
9.438
3.019
6.43%
6.51%
28
7.020
LT debt$M
5.804
5.867
6.745
7.212
8.320
9.707
9.639
10.05
11.69
12.98
5.717
9.30%
7.99%
58
Revenue
$7.980M
2.95%
1.00×
Cost of revenue
$5.586M
2.95%
1.00×
Operating expenses
$1.075M
4.47%
1.16×
Property and equipment
18.84%
Goodwill & intangibles
15.81%
Spread over hurdle
33.56%