0.225
Revenue$M
0.517
0.552
0.596
0.636
0.684
0.712
0.774
0.826
0.873
0.940
0.240
6.57%
6.92%
6
29.37
Revenue growth%
24.07
25.00
23.49
24.05
26.97
25.48
22.83
24.09
26.31
23.90
18.23
24.09
24.08
8
12.31
Gross margin%
12.16
10.82
12.26
12.27
14.31
15.17
16.80
16.96
16.47
13.83
18.53
16.47
14.07
49
23.99
Operating margin%
13.77
13.19
10.51
8.20
9.49
8.90
11.63
14.18
16.85
14.31
4.20
14.18
12.41
56
20.27
Net margin%
5.45
3.87
2.06
1.67
1.05
1.99
3.80
5.87
3.85
5.27
23.57
3.85
3.82
72
18.04
P/E ratio (avg)x
29.40
33.83
36.55
38.32
40.08
44.37
49.67
48.37
54.48
56.11
34.90
49.67
42.23
91
22.39
EV/EBITx
45.51
49.10
51.71
53.35
57.21
63.48
65.86
71.08
79.08
83.09
21.04
71.08
60.34
12
7.56
FCF yield (avg)%
0.40
0.40
1.18
0.57
2.02
0.90
2.09
4.27
6.84
5.50
25.59
4.27
1.60
11
19.85
FCF margin%
29.32
32.00
32.73
34.78
32.53
32.59
29.64
27.78
29.36
29.97
15.77
29.64
30.99
19
1.258
FCF / Net incomex
1.081
1.284
1.326
1.580
1.882
2.095
2.149
2.593
2.844
2.787
1.237
2.593
1.988
87
19.21
ROIC%
12.73
12.16
12.10
12.74
15.16
13.27
11.21
13.74
14.75
14.97
25.45
13.74
13.00
94
5.49
Return on equity%
0.42
0.89
0.66
0.40
0.40
1.16
3.94
3.88
3.86
0.92
6.17
3.86
0.90
42
12.49
Return on assets%
9.00
7.69
7.57
10.48
10.02
9.53
8.06
10.53
7.74
7.48
22.36
8.06
8.53
15
0.01
EPS$
—
—
—
—
—
—
—
—
—
—
0.01
(3.04%)
(3.56%)
—
27.78
EPS growth%
17.55
14.61
15.77
16.32
17.45
20.07
17.67
15.25
16.87
18.91
20.93
17.67
17.16
94
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
5.85%
5.60%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.61%
2.02%
—
0.01
Dividend per sh$
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.81%
4.71%
—
7.46
Div yield (avg)%
32.87
34.18
36.51
36.04
37.43
35.25
33.54
33.52
30.96
33.74
17.96
33.54
33.96
72
3.14
Payout ratio%
18.47
19.09
18.05
19.71
17.23
20.15
20.79
18.57
15.93
13.53
21.76
18.57
18.52
86
78.10
Shares (diluted)M
146.3
148.9
149.9
166.7
183.0
210.1
213.7
230.7
250.0
285.8
76.95
9.32%
8.73%
15
4.47
Buyback yield%
0.40
0.40
0.40
0.86
0.91
0.40
3.23
4.95
3.10
2.49
17.39
3.10
0.89
42
0.105
D/E ratiox
0.166
0.181
0.171
0.191
0.208
0.224
0.243
0.239
0.250
0.264
0.711
0.243
0.216
67
0.765
Enterprise value$M
0.880
0.992
0.995
0.957
0.884
0.855
0.949
1.045
1.116
1.101
0.066
4.49%
1.55%
8
0.195
LT debt$M
0.945
1.035
1.123
1.192
1.377
1.564
1.578
1.854
2.047
2.342
0.382
11.21%
11.11%
74
Revenue
$0.940M
6.92%
1.00×
Cost of revenue
$0.508M
6.95%
1.00×
Operating expenses
$0.128M
7.04%
1.01×
Property and equipment
14.79%
Spread over hurdle
(1.85%)