7.204
Revenue$M
21.39
22.50
23.28
24.24
25.69
27.40
28.87
29.88
31.08
32.11
7.907
4.56%
4.45%
60
17.54
Revenue growth%
11.84
12.76
11.70
11.54
12.61
11.58
12.22
9.61
6.72
8.65
24.13
9.61
11.64
30
10.73
Gross margin%
15.54
18.47
15.69
17.73
18.42
18.65
18.94
17.60
17.06
17.97
14.81
17.97
17.85
76
21.19
Operating margin%
26.30
29.13
29.04
27.59
30.06
30.22
33.03
35.68
38.60
38.78
15.13
35.68
30.14
70
28.70
Net margin%
11.32
10.16
11.69
8.82
9.12
9.29
7.96
8.54
6.02
5.18
9.12
7.96
8.97
66
14.18
P/E ratio (avg)x
52.02
50.52
47.23
52.20
48.71
45.65
46.23
49.31
49.05
46.39
18.60
46.39
48.88
93
36.38
EV/EBITx
12.99
12.53
14.10
14.87
17.69
17.03
17.64
20.40
21.83
23.85
25.04
20.40
17.34
11
19.20
FCF yield (avg)%
8.88
7.38
9.78
8.49
10.64
13.25
13.53
14.28
12.99
11.41
4.59
13.25
11.03
74
8.96
FCF margin%
5.47
7.01
8.53
7.83
8.02
6.24
9.19
8.80
10.55
7.81
9.07
8.80
7.92
88
1.112
FCF / Net incomex
1.769
1.744
1.712
2.015
2.119
2.028
2.394
2.391
2.731
2.822
1.318
2.394
2.073
8
5.23
ROIC%
14.56
13.44
15.43
13.35
12.03
10.79
10.56
12.29
11.39
10.76
26.84
10.79
12.16
15
18.86
Return on equity%
12.14
11.38
12.54
15.54
15.45
15.95
18.00
19.49
20.34
20.78
2.20
19.49
15.74
25
5.59
Return on assets%
21.11
18.75
19.05
19.26
18.38
20.86
21.80
24.53
26.28
25.05
21.08
24.53
20.99
81
0.27
EPS$
0.13
0.14
0.14
0.16
0.15
0.15
0.14
0.14
0.13
0.13
0.29
(3.42%)
0.07%
—
12.35
EPS growth%
6.82
5.21
3.38
0.42
1.00
0.94
2.37
1.67
1.37
0.40
9.00
1.37
1.52
68
0.21
Bookvalue per sh$
0.10
0.09
0.10
0.10
0.10
0.12
0.12
0.14
0.16
0.17
0.10
10.15%
6.00%
—
0.12
FCF per share$
0.11
0.13
0.15
0.16
0.17
0.19
0.21
0.24
0.29
0.28
0.07
9.88%
9.94%
—
0.22
Dividend per sh$
0.35
0.37
0.38
0.35
0.34
0.31
0.29
0.33
0.35
0.39
0.16
2.54%
0.88%
—
14.32
Div yield (avg)%
25.00
27.78
29.75
31.08
29.44
26.82
26.31
27.12
30.03
30.07
10.84
27.12
28.61
8
28.40
Payout ratio%
26.81
26.84
25.68
22.93
21.90
22.53
24.98
22.05
19.71
22.08
10.45
22.08
22.73
12
89.81
Shares (diluted)M
108.2
117.3
129.8
133.1
156.0
184.6
195.9
192.5
182.6
174.3
89.59
2.25%
5.53%
93
23.52
Buyback yield%
29.85
31.34
29.44
28.17
31.13
33.77
35.69
33.98
35.88
35.78
14.59
35.69
32.55
40
1.791
D/E ratiox
1.143
1.074
1.015
1.016
1.071
0.981
1.058
1.131
1.215
1.308
1.236
1.131
1.072
73
8.673
Enterprise value$M
53.11
55.74
65.98
74.80
72.58
74.05
76.67
78.77
87.89
91.57
39.68
4.76%
7.09%
32
6.796
LT debt$M
27.66
30.25
33.17
35.85
38.79
42.03
44.08
51.45
58.61
61.55
13.57
9.68%
8.79%
37
Revenue
$32.11M
4.45%
1.00×
Cost of revenue
$22.47M
4.45%
1.00×
Operating expenses
$6.096M
3.60%
0.92×
Cash and investments
17.23%
Property and equipment
16.17%
Spread over hurdle
(1.68%)