5.599
Revenue$M
6.356
6.541
6.573
6.589
6.857
6.886
6.958
6.932
7.152
7.261
5.987
1.15%
1.46%
81
11.68
Revenue growth%
22.95
22.06
20.57
20.35
21.04
18.15
20.63
20.82
21.09
21.35
24.83
20.82
20.93
18
21.56
Gross margin%
4.67
2.82
4.71
1.88
0.40
2.75
4.65
6.48
7.16
5.84
29.89
5.84
4.66
46
4.48
Operating margin%
3.54
2.60
4.77
2.58
0.40
0.40
0.40
1.89
0.40
0.40
29.97
0.40
1.15
51
19.15
Net margin%
25.19
22.50
22.88
22.36
19.65
21.36
23.27
25.25
23.98
26.45
21.00
23.98
23.08
78
23.67
P/E ratio (avg)x
42.30
43.24
44.55
44.41
52.15
56.15
56.19
63.06
62.65
67.44
14.76
62.65
54.15
50
27.62
EV/EBITx
51.65
62.75
73.81
78.46
88.81
93.70
113.5
119.9
129.1
133.1
26.12
119.9
91.25
23
10.87
FCF yield (avg)%
21.50
18.71
21.61
23.37
23.76
22.67
24.95
25.46
22.74
25.07
4.36
24.95
23.05
85
11.72
FCF margin%
18.61
20.37
22.82
21.92
22.90
21.36
21.27
24.22
25.50
27.20
23.94
24.22
22.37
44
1.388
FCF / Net incomex
1.422
1.378
1.341
1.227
1.133
1.114
1.036
0.953
0.898
0.811
0.562
0.953
1.124
58
2.16
ROIC%
10.70
11.32
13.34
13.37
10.72
9.32
11.36
8.98
9.72
11.69
10.70
9.72
11.02
87
14.06
Return on equity%
3.28
5.79
6.52
7.52
8.03
7.84
8.47
9.72
8.40
8.06
21.04
8.40
7.94
44
23.44
Return on assets%
26.89
24.97
27.60
29.02
27.60
26.11
27.48
26.02
26.78
26.13
8.90
26.13
26.84
45
0.01
EPS$
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.01
(2.69%)
(0.62%)
—
13.93
EPS growth%
2.64
1.37
1.40
2.89
3.53
4.89
6.04
6.06
4.67
5.39
15.28
5.39
4.10
74
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.60%
2.49%
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.80%
0.07%
—
0.01
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.59%
(0.67%)
—
23.93
Div yield (avg)%
7.49
6.79
7.84
8.23
10.22
12.34
11.81
11.95
13.56
15.98
11.08
12.34
11.01
47
19.14
Payout ratio%
8.25
5.56
7.18
7.06
7.88
7.57
8.02
9.21
11.88
12.71
13.24
9.21
7.95
68
217.7
Shares (diluted)M
288.1
280.7
258.2
254.1
285.7
310.6
296.3
333.2
364.8
420.7
211.6
8.05%
4.34%
37
29.97
Buyback yield%
2.04
3.52
5.33
6.83
7.21
4.51
4.07
6.16
3.83
4.64
24.48
4.51
4.58
44
0.714
D/E ratiox
1.929
1.801
1.859
1.792
1.764
1.940
2.021
1.950
1.796
1.932
0.643
1.940
1.894
84
3.042
Enterprise value$M
17.86
20.07
22.74
23.51
27.72
27.44
30.23
31.28
36.00
34.60
9.701
4.53%
6.73%
49
8.832
LT debt$M
4.657
5.049
5.157
5.021
5.089
4.704
5.330
4.934
4.573
4.994
3.464
(0.37%)
0.95%
27
Revenue
$7.261M
1.46%
1.00×
Cost of revenue
$4.999M
1.40%
0.99×
Operating expenses
$0.946M
1.72%
1.03×
Property and equipment
19.23%
Spread over hurdle
47.87%