1.903
Revenue$M
1.161
1.244
1.375
1.524
1.686
1.835
1.991
2.130
2.310
2.466
2.021
7.91%
8.63%
29
6.16
Revenue growth%
23.51
24.87
24.20
24.82
26.38
28.00
25.04
23.76
22.97
23.75
10.60
23.76
24.51
83
14.53
Gross margin%
14.12
14.73
11.99
12.43
10.02
7.80
8.59
5.88
5.04
2.63
23.44
5.88
9.31
50
24.66
Operating margin%
3.35
1.24
1.63
4.13
2.31
1.95
1.25
0.53
2.51
1.23
26.56
1.25
1.79
8
10.88
Net margin%
12.75
10.16
12.77
15.28
14.47
13.03
10.72
7.93
6.61
8.29
14.30
8.29
11.73
53
14.38
P/E ratio (avg)x
37.95
36.86
37.55
38.89
36.40
38.71
42.09
43.91
43.61
46.86
25.29
43.61
38.80
67
25.72
EV/EBITx
36.05
36.77
42.53
45.84
49.34
50.03
47.25
52.45
51.73
57.22
20.67
51.73
48.29
60
9.42
FCF yield (avg)%
32.42
34.05
36.45
33.98
31.64
34.28
36.41
33.46
33.52
36.01
16.50
34.28
34.01
24
28.83
FCF margin%
19.42
19.07
22.05
21.40
21.04
18.73
16.15
14.66
14.11
14.70
16.23
14.70
18.90
29
0.509
FCF / Net incomex
0.169
0.160
0.184
0.185
0.198
0.224
0.223
0.237
0.275
0.302
1.412
0.237
0.210
25
21.77
ROIC%
8.96
9.20
6.92
7.32
4.37
4.75
4.46
3.97
6.07
5.73
22.86
4.75
5.90
39
10.23
Return on equity%
13.20
12.73
14.96
15.52
12.99
12.37
12.44
15.41
16.28
18.50
28.45
15.41
14.08
16
27.35
Return on assets%
20.36
18.29
15.95
17.65
19.44
19.31
16.71
18.48
16.54
17.82
19.17
17.82
18.05
17
0.06
EPS$
0.08
0.09
0.10
0.09
0.10
0.10
0.11
0.12
0.13
0.12
0.07
3.21%
4.92%
—
21.44
EPS growth%
23.46
23.31
22.13
23.85
23.18
25.90
26.42
25.71
26.21
27.77
27.89
26.21
24.78
22
0.04
Bookvalue per sh$
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.03
0.03
0.02
0.05
3.45%
(1.59%)
—
0.01
FCF per share$
0.05
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.05
(1.13%)
(4.85%)
—
0.02
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.03
6.48%
3.02%
—
18.10
Div yield (avg)%
17.33
17.61
20.20
21.87
19.04
18.90
21.48
21.28
23.61
23.76
5.59
21.48
20.74
18
10.14
Payout ratio%
14.39
13.71
13.62
14.53
16.34
13.68
14.22
12.66
10.19
11.36
27.73
12.66
13.70
30
29.23
Shares (diluted)M
52.27
58.08
62.65
67.94
65.21
67.78
73.81
82.94
83.12
96.76
29.71
8.21%
6.50%
45
23.26
Buyback yield%
27.72
25.95
23.98
24.11
21.29
23.45
23.55
24.80
24.93
25.25
18.47
24.80
24.46
63
1.674
D/E ratiox
2.247
2.717
3.201
3.738
4.095
4.581
5.253
5.372
6.312
6.739
0.391
5.372
4.338
79
1.132
Enterprise value$M
2.793
2.694
2.607
2.875
3.294
3.918
4.243
5.053
5.398
5.631
0.962
11.32%
8.58%
60
2.676
LT debt$M
1.516
1.469
1.515
1.384
1.403
1.288
1.234
1.345
1.382
1.532
1.570
1.77%
(1.04%)
71
Revenue
$2.466M
8.63%
1.00×
Cost of revenue
$1.726M
8.63%
1.00×
Operating expenses
$0.431M
8.50%
0.99×
Property and equipment
17.88%
Goodwill & intangibles
17.31%
Spread over hurdle
(5.23%)