5.307
Revenue$M
6.997
7.061
7.116
7.332
7.335
7.316
7.422
7.430
7.362
7.297
5.610
(0.10%)
0.36%
16
28.84
Revenue growth%
6.18
8.20
5.88
6.72
9.55
9.07
7.60
8.68
8.87
10.82
8.80
8.87
8.44
43
16.77
Gross margin%
0.40
0.40
2.39
1.27
0.95
1.50
4.07
4.61
7.32
6.67
6.47
4.61
1.94
34
13.16
Operating margin%
19.44
21.09
23.76
24.04
21.78
22.54
23.09
24.96
25.68
26.48
16.71
24.96
23.43
64
11.43
Net margin%
23.61
24.72
23.78
26.07
26.89
26.38
28.63
31.39
31.26
31.96
9.68
31.26
26.63
42
24.66
P/E ratio (avg)x
47.63
51.81
51.45
54.43
62.83
72.57
77.80
86.02
100.4
110.2
29.02
86.02
67.70
61
33.18
EV/EBITx
30.27
31.17
33.45
35.20
40.59
46.47
46.54
54.13
54.79
61.51
25.84
54.13
43.53
17
2.19
FCF yield (avg)%
9.22
11.24
11.09
10.31
9.08
7.79
6.06
6.53
6.30
5.45
4.64
6.30
8.43
44
14.12
FCF margin%
3.25
5.88
3.31
5.08
4.81
2.13
1.32
3.85
1.01
2.56
21.52
2.13
3.28
39
0.925
FCF / Net incomex
1.485
1.567
1.439
1.555
1.652
1.486
1.486
1.495
1.370
1.374
0.934
1.486
1.486
36
9.98
ROIC%
14.65
15.23
17.64
16.55
14.88
16.36
13.98
13.80
15.72
15.99
23.53
15.72
15.47
19
12.48
Return on equity%
28.21
30.89
30.58
31.67
31.98
31.00
33.38
32.76
32.23
30.61
13.06
32.23
31.34
80
28.36
Return on assets%
8.83
6.63
5.39
7.01
8.99
6.60
3.68
4.90
4.99
4.87
24.39
4.90
6.00
33
0.06
EPS$
0.05
0.05
0.06
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.07
(3.15%)
(2.93%)
—
20.19
EPS growth%
4.74
3.67
3.99
2.30
2.38
2.25
1.39
0.40
1.81
0.40
29.79
1.39
2.27
8
0.07
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.04
(4.53%)
(1.57%)
—
0.03
FCF per share$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.07
(1.30%)
0.86%
—
0.06
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.02
2.51%
2.51%
—
16.21
Div yield (avg)%
16.47
16.84
13.93
11.37
9.73
12.07
13.14
12.25
11.11
11.34
23.30
12.07
12.16
45
28.86
Payout ratio%
13.68
15.46
14.27
14.60
16.02
17.72
20.02
18.27
20.51
23.24
25.52
20.02
16.87
42
134.8
Shares (diluted)M
199.4
214.0
239.5
274.4
280.7
308.7
307.1
310.6
360.0
409.6
135.7
7.85%
8.36%
69
29.17
Buyback yield%
14.94
13.75
13.12
14.06
14.14
13.64
11.94
11.01
10.33
7.71
22.83
11.01
13.38
47
1.636
D/E ratiox
0.614
0.726
0.729
0.844
0.918
0.907
0.949
1.087
1.242
1.299
1.157
1.087
0.912
57
4.453
Enterprise value$M
4.891
5.124
4.839
5.235
5.938
5.960
5.687
5.535
5.660
6.295
2.801
1.18%
1.92%
69
1.064
LT debt$M
10.11
11.51
12.01
13.79
13.02
13.94
16.04
18.50
20.30
23.35
1.421
12.38%
9.28%
26
Revenue
$7.297M
0.36%
1.00×
Cost of revenue
$4.160M
0.54%
1.02×
Operating expenses
$1.724M
(0.05%)
0.96×
Property and equipment
17.85%
Spread over hurdle
(5.79%)