6.259
Revenue$M
29.48
30.54
30.73
32.05
33.49
35.16
36.65
37.85
38.15
38.52
6.807
2.84%
2.84%
66
18.04
Revenue growth%
5.89
6.57
7.75
7.53
8.82
10.97
12.49
14.42
15.52
13.66
27.50
13.66
9.89
93
21.57
Gross margin%
10.14
9.45
9.25
11.51
11.92
12.46
10.76
12.45
13.58
15.67
15.79
12.46
11.71
52
18.96
Operating margin%
16.82
15.47
13.04
11.53
14.03
14.50
11.58
11.78
10.63
12.37
16.46
11.78
12.71
50
5.30
Net margin%
15.49
14.94
13.97
16.37
15.81
18.34
17.08
19.28
21.61
22.57
26.20
19.28
16.73
84
20.78
P/E ratio (avg)x
15.87
16.43
18.76
19.80
22.34
21.74
24.83
23.94
25.54
24.21
32.77
24.21
22.04
63
14.77
EV/EBITx
14.99
14.83
16.29
17.32
18.80
19.59
23.49
24.78
24.77
27.15
18.54
24.77
19.19
64
10.84
FCF yield (avg)%
12.41
14.48
15.17
16.40
13.75
11.13
8.44
9.95
9.48
9.89
4.49
9.89
11.77
64
14.16
FCF margin%
17.83
16.70
14.91
12.42
12.88
10.81
9.68
8.00
10.16
10.80
20.00
10.16
11.62
44
1.335
FCF / Net incomex
2.279
2.281
2.230
2.378
2.533
2.807
2.674
2.683
2.559
2.491
1.189
2.674
2.512
18
13.20
ROIC%
13.94
13.84
16.24
16.88
17.58
14.80
12.18
10.50
10.31
8.99
24.77
10.50
13.89
51
6.73
Return on equity%
27.25
25.19
22.72
24.36
26.34
25.77
24.11
23.75
24.01
22.00
6.33
24.01
24.23
40
29.05
Return on assets%
4.25
3.47
0.60
3.00
5.69
3.86
4.94
4.79
3.33
3.63
23.55
3.86
3.75
33
0.12
EPS$
0.08
0.08
0.09
0.10
0.12
0.11
0.13
0.15
0.15
0.17
0.12
8.23%
9.18%
—
9.46
EPS growth%
21.71
20.05
17.21
19.48
16.82
17.34
17.54
14.78
17.64
15.93
23.77
17.34
17.44
83
0.15
Bookvalue per sh$
0.12
0.13
0.13
0.13
0.14
0.16
0.17
0.18
0.19
0.20
0.11
7.50%
6.53%
—
0.05
FCF per share$
0.14
0.14
0.14
0.15
0.16
0.15
0.15
0.14
0.14
0.15
0.05
(0.51%)
0.66%
—
0.04
Dividend per sh$
0.08
0.08
0.09
0.09
0.10
0.11
0.11
0.10
0.10
0.10
0.11
0.11%
1.22%
—
12.17
Div yield (avg)%
12.81
14.65
17.04
19.84
22.67
21.74
21.06
21.43
20.81
19.70
13.41
21.06
20.33
53
20.70
Payout ratio%
25.64
24.52
22.04
21.81
22.99
23.78
23.55
25.03
22.41
19.91
27.81
23.55
23.27
50
88.84
Shares (diluted)M
117.2
127.0
131.7
143.1
150.6
149.0
174.3
196.2
201.8
205.9
91.82
6.45%
6.47%
81
3.27
Buyback yield%
18.64
21.39
19.24
20.47
19.12
20.29
18.85
19.50
17.14
15.99
25.17
18.85
19.18
43
1.358
D/E ratiox
1.730
2.090
2.534
2.472
2.789
3.139
3.411
3.563
4.159
4.151
0.813
3.563
2.964
94
10.53
Enterprise value$M
21.36
20.98
24.83
27.98
33.10
32.37
37.76
42.65
41.40
43.24
6.907
5.49%
8.70%
11
13.10
LT debt$M
40.97
42.20
45.58
47.51
46.00
49.75
51.27
55.17
55.77
58.66
4.646
4.98%
3.75%
42
Revenue
$38.52M
2.84%
1.00×
Cost of revenue
$21.28M
2.65%
0.98×
Operating expenses
$6.286M
2.91%
1.01×
Property and equipment
17.13%
Goodwill & intangibles
17.04%
Return on capital
178.26%
Spread over hurdle
168.61%