0.160
Revenue$M
0.148
0.161
0.169
0.179
0.188
0.200
0.216
0.229
0.241
0.257
0.168
6.47%
6.07%
85
25.83
Revenue growth%
8.78
11.67
14.11
11.53
8.58
6.49
4.93
4.00
2.88
2.11
13.57
4.00
7.54
17
2.95
Gross margin%
9.92
6.95
9.95
8.80
10.06
10.89
9.84
11.36
11.15
8.95
26.01
10.89
9.94
18
13.67
Operating margin%
11.42
11.26
8.48
10.65
13.61
15.20
12.87
11.67
10.49
12.16
3.00
12.16
11.55
71
26.10
Net margin%
15.72
18.35
19.78
22.21
20.54
20.66
22.00
23.88
23.28
21.69
23.15
22.00
21.18
36
15.01
P/E ratio (avg)x
18.03
17.30
16.88
16.12
17.49
17.77
17.58
20.32
21.75
20.39
29.98
20.32
17.67
21
10.20
EV/EBITx
17.85
17.38
16.02
15.22
14.40
14.09
14.59
13.71
14.28
12.65
21.85
14.09
14.50
77
13.86
FCF yield (avg)%
19.91
19.08
18.09
19.86
21.38
24.06
24.18
22.65
22.33
24.62
17.30
24.06
21.86
20
26.67
FCF margin%
31.49
29.48
27.47
29.14
26.36
23.75
24.59
24.29
25.15
28.08
23.21
24.59
26.91
13
0.604
FCF / Net incomex
3.178
3.244
3.190
3.271
3.555
3.944
4.384
5.301
6.262
6.328
0.120
5.301
3.749
52
25.16
ROIC%
20.45
22.27
22.82
24.18
23.75
24.86
23.12
25.20
25.97
23.34
4.11
24.86
23.54
33
7.59
Return on equity%
10.64
11.70
9.86
12.54
15.38
17.67
16.19
17.71
16.20
15.31
3.35
16.20
15.35
23
22.24
Return on assets%
6.47
3.96
5.71
4.90
4.26
4.23
2.77
0.40
0.40
1.11
19.25
1.11
4.10
76
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
7.68%
8.24%
—
7.67
EPS growth%
1.38
0.98
0.45
0.62
0.40
0.66
0.40
0.40
0.81
0.40
5.83
0.40
0.53
80
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
3.40%
2.30%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
4.70%
3.75%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
3.14%
5.70%
—
9.26
Div yield (avg)%
22.47
23.70
25.64
24.43
26.05
25.97
26.40
23.55
21.38
21.80
4.29
23.55
24.06
30
14.16
Payout ratio%
15.68
17.61
18.15
20.75
23.46
21.63
23.42
25.52
27.40
28.64
10.68
25.52
22.53
31
57.97
Shares (diluted)M
64.89
73.13
74.53
84.25
87.85
94.57
106.1
118.3
120.8
129.8
57.30
8.11%
7.78%
6
2.67
Buyback yield%
26.80
26.35
26.29
26.97
24.32
26.72
25.34
27.19
28.19
28.91
16.72
27.19
26.76
30
0.667
D/E ratiox
0.466
0.484
0.502
0.535
0.507
0.502
0.454
0.448
0.453
0.429
0.918
0.453
0.475
33
0.027
Enterprise value$M
0.062
0.068
0.073
0.077
0.077
0.078
0.074
0.083
0.083
0.080
0.024
0.94%
3.79%
33
0.024
LT debt$M
0.077
0.084
0.091
0.103
0.121
0.141
0.162
0.169
0.184
0.185
0.112
8.89%
8.64%
51
Revenue
$0.257M
6.07%
1.00×
Cost of revenue
$0.180M
6.07%
1.00×
Operating expenses
$0.053M
5.62%
0.96×
Goodwill & intangibles
19.49%
Property and equipment
18.07%
Spread over hurdle
(2.17%)