2.160
Revenue$M
1.565
1.649
1.710
1.775
1.890
2.023
2.078
2.173
2.239
2.290
2.281
3.91%
4.56%
84
4.53
Revenue growth%
25.90
26.65
27.42
26.96
24.46
25.62
25.95
24.48
21.66
22.02
29.73
24.48
25.76
25
21.82
Gross margin%
22.38
20.69
18.00
17.88
15.30
14.23
12.21
14.10
12.99
13.54
15.31
13.54
14.76
65
27.23
Operating margin%
14.55
11.59
9.70
12.25
11.73
11.17
13.07
11.11
8.66
8.12
6.73
11.11
11.38
26
20.68
Net margin%
17.88
20.54
21.96
23.80
25.92
24.50
22.34
20.91
18.38
20.52
29.41
20.91
21.44
37
37.45
P/E ratio (avg)x
33.38
35.53
38.08
37.19
34.98
32.59
36.14
39.77
44.50
43.39
23.73
39.77
36.66
34
20.09
EV/EBITx
10.75
10.03
9.765
10.11
11.08
11.12
11.20
11.72
13.68
15.59
10.33
11.72
11.10
30
27.22
FCF yield (avg)%
23.66
26.28
26.39
24.03
25.51
23.61
25.36
23.87
21.17
21.81
10.31
23.61
23.95
69
18.40
FCF margin%
17.72
16.48
16.35
17.27
15.81
18.04
19.48
22.25
20.31
17.65
26.86
19.48
17.68
95
1.218
FCF / Net incomex
1.905
1.878
2.125
2.351
2.366
2.606
2.749
2.994
3.453
3.900
0.595
2.994
2.486
80
8.91
ROIC%
19.09
17.74
15.58
14.84
13.77
12.75
12.86
13.93
11.17
13.54
23.99
12.86
13.85
74
19.18
Return on equity%
13.04
12.51
10.30
8.29
5.81
4.06
4.89
5.33
7.14
8.23
27.00
5.33
7.68
46
18.11
Return on assets%
11.11
12.89
12.30
10.45
12.71
12.47
12.26
12.50
14.08
16.77
7.29
12.50
12.48
39
0.04
EPS$
0.14
0.15
0.17
0.16
0.16
0.19
0.19
0.19
0.22
0.24
0.05
8.44%
5.65%
—
19.60
EPS growth%
15.85
15.11
14.44
17.31
19.83
21.42
21.38
22.62
20.86
20.25
19.85
21.38
20.04
24
0.14
Bookvalue per sh$
0.43
0.44
0.49
0.49
0.49
0.50
0.54
0.60
0.67
0.72
0.22
7.90%
6.16%
—
0.13
FCF per share$
0.23
0.23
0.23
0.22
0.24
0.25
0.27
0.28
0.28
0.33
0.20
6.79%
3.53%
—
0.15
Dividend per sh$
0.08
0.08
0.07
0.07
0.08
0.08
0.07
0.08
0.08
0.08
0.12
(0.11%)
(0.26%)
—
13.73
Div yield (avg)%
13.49
13.82
10.95
12.32
11.88
10.88
9.05
11.11
11.25
10.61
14.90
10.88
11.18
48
14.91
Payout ratio%
12.82
15.57
16.79
17.27
16.09
17.60
20.24
17.37
18.34
18.01
12.77
18.01
17.32
54
7.308
Shares (diluted)M
5.510
5.453
4.816
5.047
4.821
4.747
5.196
5.728
5.602
5.126
7.294
1.23%
(0.96%)
88
3.48
Buyback yield%
0.74
0.40
0.40
0.40
2.70
2.70
2.36
1.40
1.32
4.17
6.75
2.36
1.36
16
0.267
D/E ratiox
2.163
2.531
2.439
2.638
2.567
2.534
2.978
3.144
3.286
3.227
1.321
3.144
2.603
36
0.497
Enterprise value$M
0.698
0.785
0.885
0.935
0.980
1.099
1.261
1.333
1.381
1.627
1.109
10.68%
8.55%
76
0.516
LT debt$M
2.481
2.674
2.870
3.161
3.294
3.415
3.531
3.679
3.800
4.608
1.050
6.95%
7.97%
12
Revenue
$2.290M
4.56%
1.00×
Cost of revenue
$1.402M
4.28%
0.97×
Operating expenses
$0.395M
4.87%
1.03×
Property and equipment
16.21%
Spread over hurdle
55.06%