0.794
Revenue$M
3.499
3.624
3.774
3.830
4.021
4.234
4.313
4.552
4.785
5.059
0.843
4.70%
4.17%
71
9.91
Revenue growth%
10.97
13.62
12.01
9.87
9.24
6.75
7.17
4.92
3.31
1.26
13.57
4.92
8.20
24
24.06
Gross margin%
10.21
10.29
11.50
13.93
16.20
14.75
17.26
16.23
18.67
18.93
19.35
17.26
15.47
78
26.20
Operating margin%
9.94
12.72
15.57
13.78
15.74
17.60
19.40
19.99
19.55
16.94
25.26
19.40
16.34
71
7.06
Net margin%
28.64
26.71
25.59
26.09
26.52
23.62
20.94
20.38
19.97
20.14
23.30
20.38
24.60
54
28.38
P/E ratio (avg)x
34.57
35.31
30.00
29.51
25.92
27.85
26.80
25.99
23.13
19.80
36.27
25.99
27.32
42
30.25
EV/EBITx
29.85
32.29
35.13
33.91
32.74
30.90
32.23
37.00
34.24
31.41
9.164
32.23
32.52
66
21.18
FCF yield (avg)%
4.68
2.24
1.60
1.19
0.40
2.19
4.66
2.78
2.69
1.35
21.49
2.69
2.21
42
28.08
FCF margin%
8.50
11.24
12.59
12.88
9.90
8.44
8.36
8.04
10.78
8.12
21.01
8.36
9.20
54
0.854
FCF / Net incomex
1.170
1.184
1.222
1.252
1.334
1.308
1.384
1.483
1.477
1.453
0.256
1.453
1.321
94
18.31
ROIC%
26.10
27.83
27.03
26.92
28.93
26.09
23.10
24.85
24.56
26.72
27.80
24.85
26.41
82
3.54
Return on equity%
25.10
25.72
28.09
26.32
27.82
28.47
28.22
28.91
29.90
32.60
17.14
28.91
28.16
49
25.88
Return on assets%
1.67
4.11
6.79
6.35
8.94
9.64
8.19
8.03
9.54
7.93
4.80
8.19
7.98
35
0.54
EPS$
0.49
0.57
0.60
0.69
0.73
0.70
0.81
0.79
0.84
0.87
0.58
3.81%
6.30%
—
20.74
EPS growth%
23.56
26.23
25.02
27.37
29.77
29.54
26.89
25.80
24.12
24.38
17.33
25.80
26.02
48
0.19
Bookvalue per sh$
0.58
0.62
0.71
0.79
0.78
0.86
1.01
1.15
1.27
1.40
0.88
12.40%
10.19%
—
0.87
FCF per share$
0.99
1.03
0.98
0.90
1.05
1.09
1.16
1.31
1.44
1.35
0.41
5.21%
4.01%
—
0.41
Dividend per sh$
0.23
0.27
0.27
0.27
0.27
0.30
0.33
0.32
0.33
0.31
0.83
3.14%
4.00%
—
27.78
Div yield (avg)%
28.93
26.85
28.52
27.58
29.20
26.80
28.90
26.68
29.10
30.56
24.04
28.90
28.71
52
24.87
Payout ratio%
29.39
26.73
28.94
28.43
30.43
31.65
30.14
31.57
30.81
31.20
2.80
31.20
30.28
5
4.305
Shares (diluted)M
6.796
7.905
7.636
8.027
9.320
10.22
10.53
12.10
12.08
11.87
4.250
4.95%
7.08%
27
7.34
Buyback yield%
10.78
12.02
10.04
8.79
6.10
3.77
3.17
2.11
0.81
2.66
4.67
2.66
4.93
84
1.006
D/E ratiox
1.437
1.444
1.589
1.669
1.836
1.834
1.943
2.256
2.241
2.227
0.929
2.227
1.835
74
2.340
Enterprise value$M
5.837
6.693
7.451
8.682
9.597
10.52
11.65
12.52
13.97
15.44
3.286
9.98%
10.21%
80
2.088
LT debt$M
3.615
3.243
3.122
2.796
2.481
2.747
2.696
2.764
2.966
2.600
2.027
0.94%
(4.43%)
75
Revenue
$5.059M
4.17%
1.00×
Cost of revenue
$3.295M
4.06%
0.99×
Operating expenses
$0.643M
4.66%
1.05×
Goodwill & intangibles
19.03%
Property and equipment
16.61%
Spread over hurdle
44.84%