0.597
Revenue$M
5.440
5.562
5.561
5.560
5.553
5.600
5.599
5.680
5.647
5.835
0.656
1.00%
0.73%
50
7.58
Revenue growth%
19.91
20.67
22.58
21.74
24.16
22.60
22.31
22.05
23.28
24.82
24.73
22.60
22.44
23
28.91
Gross margin%
32.87
34.87
37.63
39.44
41.97
41.03
39.68
39.92
41.05
42.63
20.59
41.03
39.80
63
16.64
Operating margin%
26.95
29.16
26.17
28.52
27.35
28.30
29.61
27.77
29.66
29.56
15.53
29.56
28.41
13
25.76
Net margin%
13.69
12.88
10.61
8.67
6.35
8.28
5.91
4.95
5.39
4.18
12.90
5.39
7.31
83
17.05
P/E ratio (avg)x
12.57
13.10
12.19
12.85
14.18
13.43
15.25
14.49
13.50
12.38
36.26
13.50
13.27
92
8.567
EV/EBITx
24.27
20.57
20.91
20.66
19.60
19.73
19.17
16.82
16.84
16.47
23.80
16.84
19.66
84
24.43
FCF yield (avg)%
16.76
19.67
20.59
19.40
21.16
20.23
19.08
17.88
15.23
17.53
16.01
17.88
19.24
31
29.76
FCF margin%
16.32
17.94
17.35
19.08
18.04
15.16
17.44
16.53
19.27
21.81
12.75
17.44
17.69
18
1.108
FCF / Net incomex
1.839
1.700
1.921
2.113
2.063
2.315
2.263
2.175
2.171
2.035
1.348
2.175
2.088
50
9.77
ROIC%
17.49
17.14
19.19
18.86
18.68
16.19
18.24
20.81
20.57
17.78
16.40
18.24
18.46
24
9.39
Return on equity%
5.19
6.31
3.85
6.76
6.78
4.84
4.81
3.31
1.38
0.40
15.98
3.31
4.82
40
12.41
Return on assets%
17.90
19.42
16.86
19.55
19.20
21.56
20.58
20.05
22.28
25.16
21.97
21.56
19.80
28
—
EPS$
0.01
0.01
0.01
—
—
—
—
—
—
—
—
0.36%
(2.20%)
—
15.03
EPS growth%
7.98
6.85
6.91
6.53
4.71
5.05
5.69
4.98
6.78
7.09
10.27
5.69
6.65
10
—
Bookvalue per sh$
—
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
8.38%
7.78%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
10.52%
10.27%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.99%
4.55%
—
22.41
Div yield (avg)%
0.64
2.68
0.40
0.40
0.40
3.03
0.99
0.40
2.06
0.51
3.25
0.99
0.57
67
23.78
Payout ratio%
27.61
29.12
31.43
32.07
34.10
34.32
33.75
35.44
34.91
34.19
21.70
34.32
33.93
86
0.803
Shares (diluted)B
0.885
0.865
0.922
0.966
1.107
1.268
1.429
1.388
1.431
1.464
0.809
5.75%
6.65%
88
4.07
Buyback yield%
9.73
9.52
11.21
12.67
11.67
12.44
13.02
13.52
15.45
17.64
19.71
13.52
12.55
5
1.727
D/E ratiox
2.473
2.334
2.351
2.296
2.479
2.752
2.665
2.973
3.139
2.835
0.295
2.835
2.572
79
2.937
Enterprise value$M
3.260
2.976
2.721
2.694
2.727
2.957
2.722
2.707
2.894
2.837
1.916
0.80%
(0.73%)
59
4.764
LT debt$M
4.022
3.514
3.054
3.110
3.017
2.578
2.504
2.272
2.395
2.172
2.596
(6.37%)
(6.24%)
90
Revenue
$5.835M
0.73%
1.00×
Cost of revenue
$2.830M
1.21%
1.05×
Operating expenses
$1.420M
0.34%
0.96×
Property and equipment
17.20%
Spread over hurdle
31.08%