0.050
Revenue$M
0.045
0.047
0.050
0.053
0.056
0.059
0.062
0.065
0.068
0.073
0.054
5.60%
5.46%
69
9.82
Revenue growth%
14.91
16.57
15.88
17.59
15.12
12.27
13.15
16.09
13.72
14.51
8.86
13.72
15.01
15
5.68
Gross margin%
27.61
25.91
28.33
25.68
26.02
24.67
25.36
26.37
26.22
25.84
25.96
25.84
25.97
87
18.09
Operating margin%
0.40
2.66
5.38
5.09
5.33
4.11
6.24
5.14
5.41
6.87
24.88
5.41
5.23
44
25.73
Net margin%
11.99
10.57
8.33
11.05
8.65
8.69
7.27
7.47
5.53
3.39
28.57
7.27
8.49
30
28.88
P/E ratio (avg)x
25.27
24.00
23.51
23.29
22.89
24.62
23.42
24.23
25.00
26.65
20.86
24.62
24.11
45
37.58
EV/EBITx
32.16
28.54
31.39
33.27
30.69
34.05
29.91
30.13
33.22
36.02
21.58
33.22
31.77
9
10.47
FCF yield (avg)%
12.29
10.66
10.87
8.42
5.47
6.97
6.72
8.32
10.04
9.01
24.86
8.32
8.71
28
23.66
FCF margin%
22.55
21.68
21.04
22.50
21.30
19.01
19.55
20.05
18.74
17.74
24.18
19.01
20.55
41
0.440
FCF / Net incomex
0.866
0.883
0.890
0.792
0.877
0.920
1.026
0.917
0.949
0.852
0.811
0.920
0.886
59
29.61
ROIC%
17.22
19.66
19.01
18.78
20.51
21.70
24.41
23.02
22.52
21.35
6.45
22.52
20.93
44
11.19
Return on equity%
14.75
17.48
16.58
14.20
12.24
12.48
10.02
9.42
7.40
5.60
17.53
9.42
12.36
28
28.63
Return on assets%
13.53
15.60
14.74
14.37
15.76
17.76
18.83
18.14
15.36
14.69
29.88
17.76
15.48
24
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
6.32%
5.05%
—
10.98
EPS growth%
9.63
11.41
11.69
13.11
13.82
11.17
12.15
10.30
9.10
9.35
14.10
10.30
11.29
69
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
0.87%
(2.59%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
3.03%
3.69%
—
—
Dividend per sh$
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
4.74%
6.89%
—
10.15
Div yield (avg)%
3.22
0.40
0.40
0.40
0.40
1.63
1.73
1.92
1.87
4.24
18.44
1.87
1.68
6
25.80
Payout ratio%
11.84
9.56
9.74
12.57
12.82
9.99
12.11
14.61
13.46
12.58
26.52
12.58
12.34
41
7.159
Shares (diluted)M
10.41
10.39
10.54
12.14
11.96
14.28
14.88
15.84
16.67
16.46
7.129
6.59%
5.93%
73
20.43
Buyback yield%
25.55
24.70
21.80
20.95
18.75
18.96
21.28
24.13
22.00
20.39
28.31
21.28
21.54
77
0.354
D/E ratiox
1.962
1.779
1.679
1.888
2.050
2.103
2.153
2.208
2.387
2.307
1.405
2.208
2.077
91
—
Enterprise value$M
—
—
—
—
—
0.011
0.012
0.014
0.016
0.016
0.023
10.61%
9.14%
22
—
LT debt$M
0.079
0.085
0.101
0.098
0.097
0.114
0.112
0.109
0.114
0.132
0.076
6.29%
5.43%
23
Revenue
$0.073M
5.46%
1.00×
Cost of revenue
$0.043M
5.65%
1.02×
Operating expenses
$0.015M
4.98%
0.96×
Property and equipment
22.95%
Goodwill & intangibles
15.43%
Spread over hurdle
(0.43%)