0.569
Revenue$M
1.260
1.343
1.478
1.607
1.696
1.801
1.975
2.079
2.290
2.438
0.619
7.53%
7.75%
64
19.89
Revenue growth%
25.35
25.15
25.08
23.42
24.20
25.45
26.52
25.31
24.27
24.10
3.24
25.31
25.11
28
23.71
Gross margin%
9.75
9.98
12.44
13.80
16.77
14.63
16.55
14.94
17.61
18.20
10.71
16.55
14.79
82
16.04
Operating margin%
24.88
27.63
25.96
24.05
24.52
24.57
22.83
22.87
25.56
27.08
23.59
24.57
24.73
68
14.63
Net margin%
12.34
12.66
9.94
7.01
4.77
3.38
4.57
7.25
9.12
9.53
9.35
7.25
8.18
83
31.11
P/E ratio (avg)x
23.21
21.96
20.33
21.18
20.79
22.24
24.51
27.64
28.98
32.99
20.68
27.64
22.73
78
28.43
EV/EBITx
24.36
24.18
21.31
19.67
17.67
15.46
13.34
11.65
11.95
11.63
19.56
11.95
16.56
13
21.28
FCF yield (avg)%
23.30
23.19
24.26
23.18
23.54
25.02
24.09
21.41
19.73
18.51
2.23
21.41
23.24
29
11.77
FCF margin%
8.15
10.99
12.32
13.71
11.16
10.73
9.98
10.68
10.14
12.33
21.84
10.68
10.86
92
0.516
FCF / Net incomex
0.867
0.903
0.864
0.830
0.907
0.924
0.875
0.991
1.007
0.974
0.327
0.974
0.905
22
13.44
ROIC%
23.54
23.78
20.90
17.93
18.22
16.60
17.92
17.58
20.29
22.22
6.79
17.92
19.26
47
20.36
Return on equity%
18.38
18.75
17.67
18.29
17.67
16.69
19.40
20.13
21.43
20.81
5.12
20.13
18.56
48
8.58
Return on assets%
35.70
38.62
38.89
36.08
37.02
34.82
32.48
30.75
30.67
28.62
19.46
30.75
35.26
10
0.01
EPS$
—
—
—
—
—
—
—
—
—
—
0.01
(2.28%)
0.36%
—
10.06
EPS growth%
8.65
10.89
8.36
9.62
10.95
10.52
10.69
10.37
10.75
12.32
26.91
10.69
10.61
72
0.01
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
0.29%
0.21%
—
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
4.31%
1.81%
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.25%
3.33%
—
5.57
Div yield (avg)%
16.66
18.48
15.83
14.13
13.13
10.16
11.91
13.24
10.67
12.29
12.43
11.91
13.19
88
17.38
Payout ratio%
21.32
19.72
19.74
22.19
23.60
21.19
20.92
20.33
22.33
22.46
6.88
21.19
21.25
10
105.2
Shares (diluted)M
126.7
136.8
130.8
145.7
156.9
163.0
159.5
150.1
142.9
156.4
105.6
(0.06%)
3.46%
47
29.37
Buyback yield%
18.10
20.72
21.68
21.22
23.06
22.74
21.31
20.32
20.97
21.45
13.63
21.31
21.26
5
1.412
D/E ratiox
2.458
2.337
2.478
2.569
2.628
2.733
2.730
2.903
3.072
3.330
0.748
2.903
2.679
47
2.788
Enterprise value$M
1.747
1.884
2.201
2.558
3.049
3.634
4.180
4.363
4.270
4.130
2.085
6.26%
8.95%
53
2.126
LT debt$M
1.967
2.034
2.315
2.362
2.564
2.951
3.484
3.502
4.196
4.218
0.567
10.47%
8.05%
43
Revenue
$2.438M
7.75%
1.00×
Cost of revenue
$1.382M
7.85%
1.01×
Operating expenses
$0.308M
7.40%
0.97×
Goodwill & intangibles
17.38%
Property and equipment
15.57%
Spread over hurdle
25.54%