4.213
Revenue$M
6.712
7.166
7.911
8.782
9.490
10.37
11.52
12.59
13.51
14.92
4.545
9.47%
9.14%
65
3.43
Revenue growth%
23.85
24.38
21.79
24.05
25.94
26.16
24.56
22.07
19.20
19.13
20.98
22.07
23.95
48
9.79
Gross margin%
12.53
10.94
12.25
13.87
14.57
16.11
16.92
19.17
18.68
18.52
21.07
18.52
15.34
69
5.80
Operating margin%
19.57
20.37
17.95
15.98
18.07
15.31
18.31
16.47
15.65
17.38
24.32
16.47
17.66
94
6.88
Net margin%
22.23
24.16
25.91
26.72
29.02
26.72
27.98
25.07
23.66
21.71
24.39
25.07
25.49
90
12.83
P/E ratio (avg)x
43.28
41.83
44.84
44.49
51.94
60.94
69.03
75.43
81.51
82.59
20.51
75.43
56.44
14
36.78
EV/EBITx
45.95
53.43
56.92
67.24
71.38
84.86
95.17
103.9
103.8
108.9
9.446
103.8
78.12
30
22.49
FCF yield (avg)%
19.71
19.40
17.25
19.38
19.69
16.81
18.00
18.21
17.44
20.09
24.50
18.00
18.80
29
26.55
FCF margin%
12.30
13.56
14.57
15.46
15.99
13.80
10.93
11.05
13.87
14.03
26.03
13.80
13.84
90
0.440
FCF / Net incomex
0.885
0.844
0.834
0.889
0.800
0.787
0.822
0.852
0.811
0.737
0.712
0.811
0.828
18
3.00
ROIC%
22.17
21.77
20.67
18.06
16.39
18.08
17.83
14.99
13.42
11.04
7.80
14.99
17.95
51
19.15
Return on equity%
10.57
7.95
7.89
5.94
7.80
5.77
7.36
5.43
4.40
3.33
18.69
5.43
6.65
45
16.60
Return on assets%
25.27
25.32
23.28
20.45
23.44
22.14
23.11
23.41
24.86
22.64
22.68
23.11
23.34
53
0.17
EPS$
0.06
0.06
0.07
0.08
0.09
0.09
0.10
0.11
0.12
0.14
0.18
10.80%
10.13%
—
13.81
EPS growth%
0.40
2.77
5.22
6.61
8.06
9.83
8.71
10.42
10.62
8.60
28.33
9.83
8.33
94
0.10
Bookvalue per sh$
0.14
0.14
0.14
0.13
0.12
0.13
0.12
0.11
0.11
0.12
0.11
(1.04%)
(1.12%)
—
0.11
FCF per share$
0.14
0.15
0.15
0.13
0.13
0.12
0.11
0.12
0.12
0.10
0.09
(5.14%)
(1.84%)
—
0.13
Dividend per sh$
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.05
7.36%
5.66%
—
24.40
Div yield (avg)%
21.06
20.05
22.52
23.51
22.17
19.68
17.16
16.37
17.93
18.89
24.26
17.93
19.86
33
23.23
Payout ratio%
9.32
10.38
10.63
12.14
12.76
9.96
11.36
12.62
15.46
13.98
25.84
12.62
11.75
94
50.81
Shares (diluted)M
62.33
73.03
76.97
76.32
84.20
83.74
86.58
94.71
113.7
136.4
51.10
10.13%
8.81%
11
3.10
Buyback yield%
7.49
9.90
10.23
7.86
6.19
8.25
9.53
8.44
9.46
8.76
8.39
8.76
8.60
74
1.716
D/E ratiox
0.232
0.244
0.269
0.263
0.303
0.286
0.271
0.303
0.316
0.314
1.001
0.303
0.279
86
2.108
Enterprise value$M
6.436
6.343
6.222
6.039
5.150
5.068
4.368
3.980
4.266
3.805
2.180
(5.87%)
(6.67%)
38
0.889
LT debt$M
1.420
1.368
1.330
1.239
1.194
1.123
0.986
0.883
0.839
0.916
13.71
(5.16%)
(3.56%)
8
Revenue
$14.92M
9.14%
1.00×
Cost of revenue
$9.346M
9.19%
1.00×
Operating expenses
$2.504M
8.92%
0.98×
Property and equipment
15.10%
Spread over hurdle
(4.28%)