3.511
Revenue$M
6.734
6.854
6.786
6.807
6.722
6.856
7.008
6.871
6.979
7.113
3.901
1.14%
0.40%
24
20.56
Revenue growth%
14.80
16.43
13.87
15.61
15.88
15.14
13.30
15.17
15.38
13.41
18.40
15.14
15.16
15
28.86
Gross margin%
7.41
8.47
7.85
7.68
6.65
6.18
7.75
6.08
7.38
8.71
10.32
7.38
7.55
18
23.31
Operating margin%
23.14
24.36
22.78
23.10
20.45
20.23
20.73
23.32
22.16
23.99
6.17
22.16
22.94
79
8.27
Net margin%
0.40
0.96
2.33
0.92
0.40
2.97
4.66
3.15
0.59
0.76
24.82
2.97
0.94
43
16.25
P/E ratio (avg)x
26.17
27.03
26.76
27.64
26.23
26.44
27.67
27.75
30.24
29.28
14.87
27.75
27.33
64
35.04
EV/EBITx
37.56
37.28
39.14
41.23
37.72
39.97
38.86
41.60
44.85
50.84
6.415
41.60
39.55
71
29.88
FCF yield (avg)%
22.22
23.06
21.97
20.34
17.92
16.22
15.25
18.24
16.11
15.14
9.53
16.11
18.08
50
26.45
FCF margin%
6.96
9.83
11.25
8.67
6.11
3.25
1.02
3.51
1.23
3.33
8.81
3.25
4.81
33
1.643
FCF / Net incomex
1.268
1.162
1.126
1.166
1.154
1.098
0.938
0.998
1.030
0.925
1.754
0.998
1.112
68
21.74
ROIC%
32.84
33.82
36.79
39.15
40.70
41.22
40.31
43.15
42.34
44.79
17.85
42.34
40.51
17
4.45
Return on equity%
27.64
25.55
23.12
22.22
25.12
23.91
24.12
26.05
27.74
27.81
7.17
26.05
25.34
10
20.72
Return on assets%
15.27
13.23
15.97
14.05
13.82
11.70
9.86
9.74
8.27
7.37
5.77
9.74
12.46
50
0.23
EPS$
0.32
0.31
0.30
0.28
0.27
0.30
0.28
0.28
0.28
0.27
0.24
0.07%
(2.76%)
—
29.17
EPS growth%
3.65
6.60
4.70
3.25
3.71
5.57
8.39
6.22
5.66
6.56
27.59
6.22
5.61
91
0.08
Bookvalue per sh$
0.30
0.28
0.32
0.33
0.37
0.40
0.43
0.50
0.54
0.59
0.11
9.98%
7.25%
—
0.13
FCF per share$
0.44
0.41
0.46
0.52
0.54
0.55
0.62
0.63
0.66
0.60
0.26
2.06%
3.35%
—
0.25
Dividend per sh$
0.30
0.28
0.32
0.29
0.31
0.29
0.30
0.31
0.36
0.36
0.29
3.00%
3.07%
—
10.99
Div yield (avg)%
27.35
26.37
25.15
28.13
25.93
28.17
25.50
24.92
26.40
24.84
19.65
25.50
26.15
85
18.40
Payout ratio%
8.53
11.42
14.06
11.60
11.11
13.65
11.14
11.27
9.90
7.43
22.76
11.14
11.21
60
5.983
Shares (diluted)M
6.282
6.530
6.925
6.167
5.438
4.996
5.295
5.648
5.304
5.767
6.003
1.18%
(1.53%)
78
26.78
Buyback yield%
12.62
15.57
14.30
12.84
14.97
15.05
14.44
16.83
14.58
16.73
25.10
15.05
14.78
65
0.973
D/E ratiox
0.692
0.709
0.742
0.665
0.620
0.564
0.564
0.603
0.557
0.520
1.438
0.564
0.611
89
2.509
Enterprise value$M
3.559
4.037
4.275
4.593
5.293
6.172
5.931
6.569
6.248
6.451
2.112
4.04%
6.17%
6
5.177
LT debt$M
3.768
4.199
4.173
4.663
5.279
5.453
5.693
5.699
5.685
6.446
0.901
4.08%
5.92%
74
Revenue
$7.113M
0.40%
1.00×
Cost of revenue
$4.917M
0.55%
1.01×
Operating expenses
$0.721M
0.51%
1.01×
Property and equipment
15.57%
Spread over hurdle
(5.41%)