1.953
Revenue$M
1.316
1.390
1.428
1.498
1.543
1.586
1.633
1.699
1.720
1.772
2.019
2.81%
3.31%
53
23.81
Revenue growth%
3.96
2.89
2.34
2.18
0.40
0.40
0.57
3.30
1.56
1.16
20.81
1.16
1.87
68
15.03
Gross margin%
21.19
23.80
26.00
26.03
24.91
27.05
26.68
25.17
26.71
26.21
7.01
26.68
26.02
21
2.30
Operating margin%
14.89
13.59
12.30
9.97
9.80
11.27
9.81
8.32
11.23
12.37
9.00
11.23
11.25
95
29.33
Net margin%
21.67
19.63
21.07
21.21
20.97
22.18
23.06
23.36
24.68
22.37
10.56
23.06
21.92
40
25.77
P/E ratio (avg)x
16.70
15.84
13.57
12.56
12.70
13.44
14.14
13.83
13.58
14.11
34.73
13.83
13.71
11
32.85
EV/EBITx
56.17
61.56
64.16
68.29
71.95
72.26
85.74
94.45
98.32
110.0
16.73
94.45
72.10
11
22.83
FCF yield (avg)%
13.13
14.54
14.30
11.75
9.07
12.06
15.04
14.13
11.87
9.45
10.07
12.06
12.60
89
5.59
FCF margin%
11.15
8.18
7.08
7.07
5.96
7.23
6.22
8.88
7.35
10.20
7.54
7.35
7.29
86
1.311
FCF / Net incomex
1.551
1.556
1.692
1.930
2.004
2.171
2.031
2.117
2.404
2.257
1.016
2.171
2.017
80
17.55
ROIC%
4.81
3.28
5.34
5.74
4.28
4.74
6.65
4.45
2.53
3.59
2.97
4.45
4.59
41
10.48
Return on equity%
20.42
21.66
20.55
21.36
23.81
24.31
23.15
24.55
22.38
19.99
26.03
23.15
22.02
85
22.79
Return on assets%
22.04
21.53
24.02
26.43
27.66
25.27
28.25
26.50
29.05
28.70
21.30
28.25
26.46
25
0.28
EPS$
0.11
0.12
0.14
0.16
0.16
0.17
0.17
0.20
0.21
0.21
0.31
5.43%
8.24%
—
18.20
EPS growth%
24.23
26.41
27.31
30.27
27.63
29.19
28.86
31.26
31.79
31.30
9.73
31.26
29.03
63
0.08
Bookvalue per sh$
0.30
0.32
0.37
0.36
0.40
0.42
0.48
0.56
0.58
0.58
0.26
7.96%
6.36%
—
0.05
FCF per share$
0.27
0.26
0.29
0.30
0.31
0.37
0.42
0.44
0.46
0.52
0.17
10.58%
8.80%
—
0.26
Dividend per sh$
0.20
0.20
0.21
0.20
0.24
0.24
0.27
0.27
0.29
0.29
0.15
4.25%
5.21%
—
11.03
Div yield (avg)%
19.18
20.98
18.61
20.10
22.58
20.99
23.81
24.18
23.10
20.48
25.72
23.10
20.99
24
29.41
Payout ratio%
8.55
9.38
12.06
11.80
11.52
9.93
12.60
12.77
12.86
13.50
17.67
12.77
11.93
30
5.832
Shares (diluted)M
6.838
6.282
6.064
5.758
5.649
5.094
4.549
4.602
4.584
4.726
5.524
(3.50%)
(2.60%)
58
25.99
Buyback yield%
25.48
26.54
26.28
26.65
25.80
24.45
26.13
24.58
26.86
27.70
20.65
26.13
26.20
27
1.527
D/E ratiox
1.333
1.299
1.280
1.311
1.512
1.592
1.731
2.058
2.312
2.412
1.472
2.058
1.552
58
1.740
Enterprise value$M
2.612
2.735
2.692
2.566
2.946
3.137
3.659
3.753
3.768
3.586
0.877
4.01%
3.85%
84
0.824
LT debt$M
1.606
1.731
1.942
1.820
1.793
1.902
2.124
2.335
2.189
2.212
0.917
4.29%
3.26%
34
Revenue
$1.772M
3.31%
1.00×
Cost of revenue
$1.240M
3.31%
1.00×
Operating expenses
$0.245M
3.35%
1.00×
Goodwill & intangibles
16.71%
Property and equipment
15.13%
Spread over hurdle
(1.55%)