1.876
Revenue$M
1.285
1.313
1.375
1.436
1.469
1.569
1.625
1.689
1.771
1.856
1.958
4.78%
4.09%
27
28.51
Revenue growth%
9.14
12.06
10.94
10.03
10.39
13.11
14.53
16.28
16.66
17.17
4.56
16.28
12.58
89
22.05
Gross margin%
25.89
26.31
26.20
24.93
22.62
20.45
21.89
19.83
17.98
17.21
22.01
19.83
22.25
59
15.14
Operating margin%
10.38
8.65
6.35
3.36
6.29
5.78
3.16
4.44
2.11
0.91
9.02
3.16
5.11
75
21.61
Net margin%
7.48
5.99
8.49
10.73
11.68
9.11
11.14
11.23
8.70
11.06
12.33
11.06
9.92
10
9.412
P/E ratio (avg)x
16.78
14.46
13.20
11.56
11.09
11.91
12.00
12.86
13.72
14.76
7.892
12.86
13.03
34
24.59
EV/EBITx
31.72
33.86
30.79
30.77
29.42
31.05
31.17
26.67
27.00
23.59
21.77
27.00
30.78
89
25.58
FCF yield (avg)%
14.74
16.15
16.87
14.80
12.52
10.39
7.48
6.17
6.40
9.21
4.69
7.48
11.45
38
21.08
FCF margin%
26.41
27.16
26.52
26.14
27.39
26.29
28.82
27.25
29.39
27.47
16.28
27.47
27.20
91
0.480
FCF / Net incomex
1.195
1.126
1.095
1.082
0.958
1.052
1.086
0.966
0.950
1.025
0.758
1.025
1.067
65
23.43
ROIC%
11.39
14.18
12.98
10.70
9.34
11.64
13.27
11.00
10.69
11.12
17.05
11.12
11.25
84
21.31
Return on equity%
21.80
22.16
24.58
25.41
26.62
27.77
28.69
27.75
27.84
28.52
16.40
27.84
27.19
95
19.12
Return on assets%
6.36
6.30
4.32
6.40
6.33
8.12
5.73
5.86
7.85
10.30
22.06
7.85
6.34
61
0.40
EPS$
0.29
0.27
0.29
0.30
0.30
0.34
0.32
0.37
0.36
0.38
0.43
4.96%
3.11%
—
5.74
EPS growth%
8.93
9.26
12.08
12.15
10.76
12.82
10.01
8.93
8.64
9.05
12.08
9.05
9.64
93
0.14
Bookvalue per sh$
0.23
0.21
0.18
0.19
0.16
0.16
0.15
0.13
0.13
0.13
0.46
(5.00%)
(6.25%)
—
0.36
FCF per share$
0.39
0.46
0.51
0.55
0.62
0.66
0.73
0.78
0.84
0.83
0.32
6.03%
8.26%
—
0.32
Dividend per sh$
0.34
0.32
0.35
0.38
0.42
0.38
0.42
0.43
0.38
0.38
0.30
(2.09%)
0.30%
—
3.72
Div yield (avg)%
3.28
1.84
0.40
0.40
0.40
0.40
0.40
2.16
2.98
0.43
25.28
0.43
0.41
55
7.61
Payout ratio%
4.38
3.82
4.40
4.68
2.92
5.07
4.32
7.18
9.78
12.68
28.04
7.18
4.54
68
3.378
Shares (diluted)M
3.153
3.245
3.001
2.897
2.701
2.938
3.278
2.894
2.873
3.110
3.350
2.86%
0.48%
70
3.26
Buyback yield%
31.31
28.46
25.94
26.18
26.26
26.21
28.45
25.83
23.09
20.73
9.32
25.83
26.19
54
0.711
D/E ratiox
1.331
1.372
1.513
1.584
1.694
1.500
1.575
1.551
1.541
1.625
1.677
1.551
1.546
42
1.091
Enterprise value$M
0.669
0.606
0.657
0.603
0.626
0.557
0.544
0.478
0.458
0.467
0.438
(5.69%)
(3.34%)
32
1.037
LT debt$M
2.011
1.834
1.681
1.887
1.745
1.741
1.721
1.825
1.849
1.852
0.802
1.20%
(0.12%)
75
Revenue
$1.856M
4.09%
1.00×
Cost of revenue
$1.167M
4.10%
1.00×
Operating expenses
$0.207M
3.36%
0.93×
Property and equipment
18.47%
Spread over hurdle
49.66%