0.017
Revenue$M
0.019
0.021
0.022
0.023
0.025
0.026
0.028
0.031
0.033
0.036
0.018
8.04%
7.21%
30
23.82
Revenue growth%
20.18
20.30
19.30
20.97
22.30
23.91
26.08
25.43
23.36
23.78
13.08
23.91
22.83
72
11.85
Gross margin%
21.18
23.39
24.01
23.07
23.65
25.68
25.12
24.33
27.25
26.17
22.47
25.68
24.17
68
22.10
Operating margin%
5.16
3.81
4.23
1.90
0.40
0.40
1.39
0.88
2.19
5.10
13.60
1.39
2.04
55
19.88
Net margin%
3.62
0.96
1.69
0.79
2.34
0.40
2.36
3.95
5.57
5.06
28.78
3.95
2.35
86
15.44
P/E ratio (avg)x
55.66
56.82
59.17
57.31
55.38
54.64
62.58
71.41
82.48
84.84
35.42
71.41
58.24
57
29.76
EV/EBITx
28.06
31.32
29.13
32.13
28.84
29.89
27.44
25.54
23.15
20.45
11.40
25.54
28.45
15
23.18
FCF yield (avg)%
9.60
10.05
10.12
10.82
11.17
9.02
11.36
12.89
13.97
13.12
20.89
12.89
10.99
14
20.95
FCF margin%
22.70
24.09
23.22
24.38
24.93
26.61
28.37
29.49
29.55
29.45
8.08
29.45
25.77
17
1.153
FCF / Net incomex
0.697
0.665
0.686
0.789
0.901
0.978
0.975
0.977
1.056
1.123
1.036
0.978
0.938
7
8.95
ROIC%
26.03
24.29
24.20
25.23
27.90
29.91
31.18
31.67
33.99
36.13
17.19
31.67
28.90
94
4.70
Return on equity%
18.80
20.07
20.62
22.58
23.12
22.99
22.49
23.20
25.85
24.81
20.09
23.20
22.78
18
4.41
Return on assets%
20.33
19.41
19.31
21.73
24.19
21.43
23.28
21.50
24.04
24.58
6.32
23.28
21.62
89
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.80%
4.63%
—
5.40
EPS growth%
20.73
20.20
18.79
20.21
22.84
19.85
19.28
16.30
18.13
17.00
8.59
18.13
19.56
77
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
0.01
0.01
5.68%
4.27%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.28%
3.22%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.84%
3.19%
—
22.48
Div yield (avg)%
34.22
35.42
36.84
35.43
36.95
34.58
34.10
36.95
38.28
36.28
24.23
36.28
35.86
11
18.41
Payout ratio%
11.56
12.57
11.25
12.24
15.19
17.08
15.19
14.02
14.30
14.84
25.98
14.84
14.16
16
4.471
Shares (diluted)M
5.273
5.909
6.382
6.400
6.800
7.161
7.879
7.797
8.588
9.572
4.529
7.08%
7.21%
68
16.17
Buyback yield%
20.09
22.28
20.78
19.59
19.97
17.67
16.20
15.30
17.30
17.31
2.50
17.30
18.63
88
1.748
D/E ratiox
1.926
1.784
1.673
1.891
1.831
1.648
1.481
1.578
1.450
1.468
1.390
1.481
1.661
68
0.018
Enterprise value$M
0.027
0.027
0.028
0.029
0.029
0.032
0.031
0.033
0.037
0.042
0.014
7.24%
4.45%
78
0.021
LT debt$M
0.029
0.030
0.031
0.031
0.029
0.031
0.035
0.032
0.033
0.035
—
3.61%
2.86%
75
Revenue
$0.036M
7.21%
1.00×
Cost of revenue
$0.023M
7.21%
1.00×
Operating expenses
—
7.60%
1.04×
Goodwill & intangibles
18.42%
Property and equipment
16.50%
Spread over hurdle
11.73%