4.560
Revenue$M
7.399
7.784
8.069
8.546
8.950
9.405
9.581
10.16
10.51
10.90
5.048
4.03%
4.28%
93
14.19
Revenue growth%
15.86
17.60
17.64
14.92
13.12
12.31
15.04
14.64
15.95
14.58
29.20
14.64
14.98
79
12.62
Gross margin%
9.74
10.98
10.33
8.04
10.27
10.71
9.44
9.62
8.46
6.09
9.70
9.44
9.68
93
28.22
Operating margin%
27.44
27.80
25.45
25.67
24.67
21.81
19.48
22.11
23.06
20.61
22.31
21.81
23.87
84
12.70
Net margin%
10.66
7.92
8.65
5.95
7.11
8.11
9.54
11.64
10.92
12.28
29.81
10.92
9.10
75
13.25
P/E ratio (avg)x
33.51
36.21
37.66
38.49
40.05
38.81
35.75
34.58
35.09
31.00
7.276
35.09
35.98
26
14.26
EV/EBITx
49.96
56.31
62.08
71.01
82.26
80.95
79.40
85.73
84.48
89.13
17.93
84.48
80.18
94
18.77
FCF yield (avg)%
13.66
15.40
15.28
13.74
15.22
18.07
18.52
19.86
17.32
15.37
23.02
18.07
15.39
55
3.49
FCF margin%
4.65
7.04
8.55
7.16
8.32
9.41
9.98
9.49
11.02
9.20
15.41
9.49
8.87
81
1.753
FCF / Net incomex
1.369
1.444
1.498
1.598
1.655
1.835
2.036
2.323
2.317
2.404
0.430
2.317
1.745
64
2.36
ROIC%
22.66
25.52
25.22
22.73
22.15
23.25
22.52
22.87
23.71
23.47
23.47
23.25
23.06
86
14.81
Return on equity%
15.17
15.35
17.04
19.66
18.62
20.37
21.73
23.51
22.45
23.22
27.52
22.45
20.02
54
8.78
Return on assets%
21.13
20.05
20.09
20.89
22.10
24.48
24.54
23.97
22.43
24.54
6.70
24.48
22.27
12
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(1.18%)
0.52%
—
7.44
EPS growth%
29.97
28.74
26.17
26.33
24.33
24.33
25.60
28.16
26.86
24.63
28.69
25.60
26.25
13
0.03
Bookvalue per sh$
0.04
0.04
0.05
0.05
0.05
0.06
0.05
0.06
0.07
0.07
0.04
5.27%
6.84%
—
0.04
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
9.94%
8.23%
—
0.01
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
3.34%
1.62%
—
10.25
Div yield (avg)%
32.44
30.39
31.10
32.64
30.94
32.45
31.67
32.19
34.33
35.00
10.49
32.45
32.32
80
26.28
Payout ratio%
7.66
5.32
7.70
7.97
5.41
5.12
3.47
4.96
5.52
5.69
15.50
5.12
5.46
32
189.7
Shares (diluted)M
216.5
201.0
179.4
191.9
196.1
183.0
192.7
174.8
161.6
181.0
187.1
(1.60%)
(1.76%)
8
4.59
Buyback yield%
18.91
21.09
19.87
20.22
17.64
16.20
16.15
15.89
13.66
10.97
11.33
15.89
16.92
79
0.902
D/E ratiox
0.199
0.206
0.205
0.189
0.201
0.200
0.194
0.176
0.182
0.182
0.777
0.182
0.196
66
2.779
Enterprise value$M
4.413
5.176
5.957
6.075
6.637
6.412
6.342
6.943
7.598
8.961
4.825
6.19%
8.16%
30
5.806
LT debt$M
1.042
1.072
1.063
1.083
1.124
1.060
0.950
0.861
0.795
0.744
6.666
(7.91%)
(3.45%)
57
Revenue
$10.90M
4.28%
1.00×
Cost of revenue
$6.272M
4.39%
1.01×
Operating expenses
$1.745M
3.97%
0.97×
Goodwill & intangibles
19.04%
Property and equipment
15.83%
Spread over hurdle
33.14%