1.308
Revenue$M
1.067
1.170
1.291
1.370
1.472
1.587
1.705
1.865
2.035
2.200
1.353
8.36%
8.45%
87
13.06
Revenue growth%
22.16
22.91
20.59
19.41
18.06
15.73
18.58
15.98
14.12
11.40
16.06
15.73
18.32
31
20.01
Gross margin%
17.47
16.64
18.69
18.60
21.45
23.93
26.67
29.64
29.54
29.21
5.75
29.21
22.69
19
21.62
Operating margin%
23.37
24.65
24.29
22.03
21.28
24.14
25.78
26.61
27.30
27.15
12.37
26.61
24.47
47
8.84
Net margin%
0.40
0.40
1.81
3.18
1.36
0.40
0.40
2.61
3.83
5.63
11.99
2.61
1.59
67
7.777
P/E ratio (avg)x
11.13
11.55
12.65
13.72
14.07
14.98
14.15
15.01
14.02
16.02
8.249
14.98
14.05
38
16.70
EV/EBITx
15.15
16.49
16.98
19.13
17.45
19.50
17.60
18.16
18.81
20.95
9.934
18.81
17.88
45
24.57
FCF yield (avg)%
10.56
12.53
15.51
12.54
10.43
13.07
13.73
12.49
9.66
9.22
6.11
12.49
12.51
27
20.05
FCF margin%
9.25
11.11
8.30
6.97
8.09
8.35
6.05
6.30
7.51
9.92
22.16
7.51
8.19
18
0.940
FCF / Net incomex
1.311
1.385
1.430
1.426
1.585
1.571
1.709
2.046
2.189
2.214
1.214
2.046
1.578
55
19.04
ROIC%
23.18
25.89
23.06
25.77
25.88
23.52
23.19
21.33
24.02
22.25
21.57
23.19
23.36
87
8.88
Return on equity%
11.13
11.75
11.42
12.36
12.84
12.12
12.01
11.68
11.78
11.80
8.94
11.80
11.79
55
7.09
Return on assets%
20.67
18.95
17.50
19.08
18.89
16.55
17.46
17.26
17.42
18.70
17.86
17.42
18.10
43
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.55%
1.71%
—
19.25
EPS growth%
2.23
5.06
6.19
3.65
1.63
2.03
4.92
3.05
5.81
3.07
8.50
3.07
3.36
29
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(2.88%)
(5.24%)
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
6.73%
4.00%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.01%
7.87%
—
11.71
Div yield (avg)%
8.95
6.06
5.96
3.00
0.91
2.73
3.47
1.23
0.40
1.00
5.12
1.23
2.86
21
12.66
Payout ratio%
19.35
19.36
21.79
23.17
24.95
26.70
24.94
23.80
25.91
22.91
23.57
24.94
23.49
12
60.28
Shares (diluted)M
91.07
107.4
108.6
126.0
136.1
143.8
153.7
150.2
156.1
168.6
58.29
4.38%
6.07%
42
4.74
Buyback yield%
31.07
29.76
27.33
29.61
30.11
32.96
34.33
32.09
33.74
32.77
4.44
32.96
31.58
84
1.739
D/E ratiox
0.271
0.263
0.280
0.295
0.260
0.232
0.212
0.232
0.211
0.233
1.559
0.232
0.247
55
1.023
Enterprise value$M
1.015
1.098
1.090
1.067
1.097
1.213
1.388
1.393
1.521
1.498
0.252
6.43%
5.78%
74
1.608
LT debt$M
1.520
1.434
1.364
1.429
1.328
1.195
1.164
1.252
1.183
1.210
0.239
(1.85%)
(2.17%)
61
Revenue
$2.200M
8.45%
1.00×
Cost of revenue
$1.119M
8.28%
0.98×
Operating expenses
$0.433M
8.93%
1.04×
Goodwill & intangibles
16.39%
Property and equipment
14.59%
Spread over hurdle
(2.13%)