0.517
Revenue$M
4.819
4.942
5.127
5.346
5.650
5.783
6.061
6.368
6.669
7.110
0.544
4.70%
4.52%
81
11.93
Revenue growth%
15.95
17.89
17.91
16.79
14.43
15.23
13.27
10.88
10.15
9.33
16.58
10.88
14.83
12
20.98
Gross margin%
10.45
9.39
7.81
5.65
4.22
5.95
8.26
8.61
8.38
9.91
10.06
8.38
8.32
88
24.37
Operating margin%
17.27
14.94
16.84
15.99
15.83
18.58
16.24
18.47
15.93
18.30
9.50
18.30
16.54
17
29.31
Net margin%
12.56
14.58
13.23
15.47
13.35
14.95
13.00
12.51
14.07
15.52
26.05
14.07
13.71
10
14.85
P/E ratio (avg)x
10.98
12.04
12.26
12.30
12.04
11.69
10.94
12.27
14.12
16.12
24.85
12.27
12.15
90
35.25
EV/EBITx
7.206
6.502
6.591
6.197
5.470
5.152
4.636
4.011
4.387
4.719
14.89
4.636
5.311
81
11.05
FCF yield (avg)%
7.03
9.96
12.15
14.36
13.31
11.16
11.01
9.08
7.15
9.60
3.43
9.60
10.48
89
29.86
FCF margin%
6.19
8.72
7.27
6.04
6.35
3.54
2.77
3.33
5.87
3.11
8.02
3.33
5.96
15
1.354
FCF / Net incomex
0.633
0.741
0.804
0.909
0.981
1.160
1.215
1.298
1.434
1.659
1.775
1.298
1.070
12
22.75
ROIC%
12.67
12.16
12.59
14.26
11.67
9.23
6.61
6.32
8.69
10.41
26.23
8.69
11.04
43
24.43
Return on equity%
9.65
8.29
5.34
3.37
1.86
0.40
1.97
0.40
1.93
3.13
12.19
1.93
2.55
25
26.58
Return on assets%
22.05
24.14
24.37
22.93
21.75
20.29
19.46
20.37
22.58
21.52
26.93
20.37
21.90
67
0.15
EPS$
0.09
0.09
0.09
0.10
0.10
0.10
0.09
0.10
0.11
0.10
0.16
0.61%
0.53%
—
7.58
EPS growth%
29.20
29.20
28.08
27.25
29.70
28.03
28.16
31.07
29.20
28.11
21.36
28.16
28.68
75
0.03
Bookvalue per sh$
0.09
0.10
0.10
0.11
0.11
0.10
0.10
0.11
0.09
0.09
0.13
(3.01%)
(0.82%)
—
0.11
FCF per share$
0.18
0.18
0.20
0.19
0.18
0.19
0.21
0.23
0.25
0.27
0.21
8.77%
4.81%
—
0.04
Dividend per sh$
0.12
0.14
0.15
0.14
0.13
0.12
0.12
0.12
0.12
0.11
0.19
(3.04%)
(1.37%)
—
19.14
Div yield (avg)%
24.22
22.39
24.69
24.37
27.04
28.87
30.66
31.48
34.37
36.57
14.70
31.48
27.96
20
16.46
Payout ratio%
11.31
14.23
14.07
11.85
12.57
12.15
13.85
15.23
16.21
16.89
19.25
15.23
13.96
11
22.91
Shares (diluted)M
26.88
28.52
28.05
28.17
29.64
30.52
28.47
29.28
27.03
29.05
22.42
(0.40%)
0.40%
10
23.49
Buyback yield%
19.99
19.12
16.97
16.42
16.58
18.79
17.53
20.21
21.17
19.20
26.12
19.20
18.95
23
0.975
D/E ratiox
0.178
0.185
0.188
0.176
0.189
0.200
0.199
0.206
0.194
0.185
0.431
0.199
0.189
5
4.765
Enterprise value$M
6.138
6.116
6.851
6.891
6.612
6.848
6.450
6.859
6.440
6.376
6.050
(0.73%)
1.46%
64
1.876
LT debt$M
2.991
2.750
2.654
2.417
2.462
2.200
1.969
2.017
1.897
1.688
1.659
(7.27%)
(5.07%)
85
Revenue
$7.110M
4.52%
1.00×
Cost of revenue
$3.989M
4.32%
0.98×
Operating expenses
$1.084M
4.93%
1.04×
Goodwill & intangibles
18.06%
Property and equipment
17.80%
Spread over hurdle
12.03%