13.59
Revenue$M
13.45
13.52
13.90
14.39
14.91
15.02
15.44
15.45
15.93
16.14
13.92
1.60%
2.30%
8
24.13
Revenue growth%
25.48
25.82
27.90
29.77
27.30
27.90
29.06
30.66
31.98
34.40
12.02
30.66
28.48
91
27.81
Gross margin%
15.64
14.74
13.09
12.56
15.46
13.91
15.97
13.47
12.94
15.14
2.64
13.91
14.32
57
13.14
Operating margin%
24.53
25.38
24.32
21.55
21.07
19.95
17.32
16.62
18.97
17.61
27.02
17.61
20.51
62
25.41
Net margin%
12.15
15.01
17.23
20.15
19.57
22.49
22.23
20.06
19.29
18.11
2.39
20.06
19.43
72
29.79
P/E ratio (avg)x
51.69
51.34
51.12
49.50
49.76
55.37
57.80
58.32
65.91
77.23
37.46
58.32
53.53
68
22.77
EV/EBITx
13.44
13.31
13.77
15.04
15.78
15.08
14.20
14.54
12.98
12.50
9.604
14.20
13.98
22
26.16
FCF yield (avg)%
25.14
25.63
28.54
27.07
25.09
26.93
24.37
22.95
23.40
21.78
11.25
23.40
25.12
88
19.22
FCF margin%
19.85
18.49
17.87
20.51
22.45
21.80
19.92
21.70
19.48
16.70
19.91
19.92
19.89
94
1.202
FCF / Net incomex
1.804
1.709
1.937
2.106
2.284
2.354
2.477
2.252
2.319
2.391
1.224
2.354
2.268
6
11.30
ROIC%
18.28
20.42
20.04
22.19
20.54
19.62
19.33
20.22
22.68
20.27
3.26
20.22
20.25
74
16.69
Return on equity%
8.31
6.38
7.93
9.01
9.82
11.43
8.43
9.60
9.12
12.08
25.77
9.60
9.06
43
12.75
Return on assets%
25.93
26.42
25.71
25.70
26.99
27.59
26.86
26.22
23.64
22.59
10.12
26.22
26.07
93
—
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
—
1.06%
2.76%
—
20.02
EPS growth%
30.18
31.05
30.65
33.03
33.26
33.64
34.75
33.37
36.33
37.21
11.54
34.75
33.31
52
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.01
2.77%
2.75%
—
0.02
FCF per share$
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.02
9.22%
5.99%
—
0.02
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(1.51%)
1.83%
—
13.55
Div yield (avg)%
23.62
22.56
24.61
27.57
29.10
30.84
30.23
30.50
31.70
32.04
23.97
30.84
29.66
15
26.18
Payout ratio%
10.97
8.94
9.16
11.44
9.15
7.13
8.58
10.54
7.61
6.31
4.02
7.61
9.05
35
251.0
Shares (diluted)M
290.5
328.5
309.2
341.5
328.1
360.5
350.4
376.5
365.3
380.4
255.9
3.01%
2.53%
16
4.75
Buyback yield%
5.63
4.69
2.76
1.45
0.40
1.39
0.40
0.40
1.72
3.50
21.33
1.39
1.58
17
0.469
D/E ratiox
2.225
2.234
2.632
2.924
3.044
2.900
2.978
2.978
3.042
3.346
1.729
2.978
2.951
19
9.137
Enterprise value$M
13.68
14.09
15.00
14.62
14.36
14.38
16.10
14.56
16.00
15.76
7.191
1.88%
2.32%
27
16.35
LT debt$M
11.22
10.54
9.275
9.120
8.402
7.589
6.856
6.748
6.044
6.535
0.743
(4.90%)
(5.79%)
21
Revenue
$16.14M
2.30%
1.00×
Cost of revenue
$10.91M
2.48%
1.02×
Operating expenses
$2.795M
1.44%
0.92×
Property and equipment
12.93%
Spread over hurdle
(8.88%)