1.087
Revenue$M
3.025
3.165
3.281
3.443
3.610
3.763
3.794
3.863
4.001
4.114
1.175
2.64%
3.45%
6
6.27
Revenue growth%
5.71
3.88
4.76
3.80
5.60
7.17
10.11
11.99
14.18
13.70
20.37
11.99
6.44
94
22.96
Gross margin%
11.56
9.52
9.74
9.05
7.13
7.41
10.23
7.76
9.63
12.40
2.26
9.63
9.58
65
10.64
Operating margin%
5.65
4.12
3.19
0.71
3.54
1.12
0.40
1.83
1.23
2.19
6.89
1.23
2.01
74
7.37
Net margin%
11.43
14.09
11.79
10.21
8.91
7.18
5.86
5.32
7.95
10.50
24.30
7.18
9.56
22
14.81
P/E ratio (avg)x
13.89
13.74
15.65
16.88
19.49
20.66
20.92
21.50
20.92
23.34
34.76
20.92
20.07
36
16.50
EV/EBITx
13.09
11.75
12.95
12.24
11.13
10.89
11.32
11.87
12.62
11.67
25.24
11.67
11.81
39
20.01
FCF yield (avg)%
10.23
11.32
9.96
11.65
13.39
15.61
13.03
10.98
11.18
11.06
7.21
11.18
11.25
86
9.87
FCF margin%
0.95
1.30
2.22
0.40
2.33
1.23
1.08
1.06
0.40
0.47
5.03
1.06
1.07
71
1.009
FCF / Net incomex
1.590
1.703
1.608
1.457
1.447
1.502
1.344
1.415
1.236
1.268
1.745
1.344
1.452
88
8.53
ROIC%
15.11
13.37
15.97
14.98
14.89
17.64
20.06
20.53
19.18
19.54
22.91
19.54
16.81
12
8.42
Return on equity%
25.57
26.39
27.06
25.65
22.90
25.10
26.15
23.81
24.66
24.72
24.64
24.72
25.33
46
5.84
Return on assets%
18.31
19.92
22.57
19.93
21.31
19.61
19.40
16.52
14.13
13.99
13.18
16.52
19.51
80
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
6.31%
3.55%
—
13.44
EPS growth%
15.90
17.81
16.62
14.01
11.91
10.62
8.69
5.76
3.56
4.66
9.30
5.76
11.26
50
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
7.36%
6.28%
—
0.01
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
0.63%
(2.13%)
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
(5.47%)
(4.58%)
—
24.75
Div yield (avg)%
30.30
28.66
26.89
29.04
29.27
31.72
34.40
37.20
38.98
36.52
7.24
36.52
31.01
42
17.31
Payout ratio%
4.97
6.27
7.03
4.85
2.28
1.53
2.17
1.03
0.40
0.40
29.99
1.03
2.22
9
168.6
Shares (diluted)M
148.7
150.5
143.2
148.7
132.8
120.5
119.9
129.7
140.5
154.1
171.1
3.02%
(1.09%)
56
11.11
Buyback yield%
29.32
27.19
29.65
31.26
30.84
28.83
30.29
27.34
28.06
30.22
5.46
28.83
29.49
36
0.712
D/E ratiox
1.221
1.198
1.379
1.427
1.595
1.661
1.878
1.859
2.107
2.087
0.436
1.878
1.628
14
2.947
Enterprise value$M
1.863
2.133
2.379
2.586
2.971
3.027
3.237
3.433
4.008
3.873
0.440
5.45%
8.95%
21
1.516
LT debt$M
4.159
4.227
4.431
4.112
3.969
3.490
3.748
3.259
2.868
2.659
4.010
(7.70%)
(4.27%)
15
Revenue
$4.114M
3.45%
1.00×
Cost of revenue
$2.707M
3.36%
0.99×
Operating expenses
$0.923M
3.66%
1.02×
Property and equipment
16.46%
Goodwill & intangibles
14.66%
Spread over hurdle
(7.63%)