1.258
Revenue$M
1.598
1.622
1.656
1.692
1.708
1.747
1.790
1.839
1.869
1.947
1.347
2.66%
1.99%
38
25.05
Revenue growth%
20.90
21.20
18.81
16.16
17.10
14.12
11.57
13.02
15.09
17.59
29.44
14.12
16.63
20
2.50
Gross margin%
17.72
20.06
20.71
20.94
18.24
15.67
16.88
18.27
16.76
19.66
15.95
16.88
18.26
56
25.08
Operating margin%
8.48
8.05
10.92
8.08
9.43
7.97
10.33
12.82
13.17
13.52
6.17
12.82
9.88
59
28.83
Net margin%
22.42
19.65
22.57
20.61
19.79
17.25
18.57
15.60
14.07
13.51
29.04
15.60
19.11
17
10.92
P/E ratio (avg)x
25.75
27.69
26.83
31.18
36.35
39.96
43.44
46.44
54.67
61.72
22.10
46.44
38.16
14
35.47
EV/EBITx
29.73
34.94
35.94
34.39
36.88
39.34
42.57
41.94
41.60
46.80
17.55
41.94
38.11
81
4.88
FCF yield (avg)%
12.17
9.60
8.53
8.49
10.36
12.50
9.72
10.71
9.61
12.21
12.77
10.71
10.04
42
9.03
FCF margin%
27.54
28.13
30.42
29.34
26.66
25.18
25.38
27.07
29.42
27.29
29.25
27.07
27.41
82
1.607
FCF / Net incomex
0.404
0.476
0.512
0.499
0.579
0.651
0.746
0.741
0.840
0.860
0.540
0.746
0.615
67
23.94
ROIC%
15.20
14.11
11.87
11.90
12.94
15.12
13.52
14.32
12.20
12.83
6.13
13.52
13.23
17
23.02
Return on equity%
20.63
20.04
17.24
15.02
16.43
19.23
20.43
19.86
21.52
22.86
18.79
20.43
19.95
33
17.58
Return on assets%
13.30
14.36
16.97
14.38
15.04
17.82
18.26
18.15
15.84
15.63
18.45
17.82
15.73
17
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
14.40%
12.65%
—
6.41
EPS growth%
18.26
17.78
18.66
16.14
13.74
13.13
11.90
10.39
10.68
8.51
21.69
10.68
13.43
55
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
2.24%
3.53%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(2.49%)
(4.09%)
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
0.97%
3.41%
—
4.06
Div yield (avg)%
15.15
13.95
12.77
12.99
13.31
11.72
13.27
10.56
8.74
10.93
16.83
10.93
12.88
23
19.60
Payout ratio%
18.38
16.63
17.75
17.85
20.09
20.60
18.90
16.60
17.84
20.58
28.80
18.90
18.11
12
175.7
Shares (diluted)M
173.7
168.4
162.1
175.8
168.1
166.5
157.4
155.6
134.9
124.6
168.1
(5.80%)
(3.47%)
19
25.97
Buyback yield%
6.74
4.05
4.39
3.74
5.81
3.96
2.71
0.40
0.40
1.35
10.49
1.35
3.85
89
1.384
D/E ratiox
0.868
0.856
0.903
0.807
0.702
0.633
0.668
0.675
0.667
0.670
1.191
0.668
0.688
76
1.208
Enterprise value$M
0.598
0.569
0.613
0.606
0.659
0.706
0.815
0.892
0.930
1.053
0.378
9.83%
5.24%
41
0.316
LT debt$M
1.907
1.891
2.129
2.382
2.775
2.656
2.965
3.382
3.341
3.480
1.047
4.63%
7.23%
74
Revenue
$1.947M
1.99%
1.00×
Cost of revenue
$1.244M
1.78%
0.98×
Operating expenses
$0.272M
3.17%
1.12×
Property and equipment
17.23%
Spread over hurdle
26.10%