1.074
Revenue$M
1.580
1.599
1.664
1.656
1.697
1.772
1.774
1.789
1.865
1.855
1.176
1.79%
1.64%
23
16.12
Revenue growth%
5.51
6.73
6.64
6.90
4.49
5.63
3.10
0.40
0.40
0.89
22.83
0.89
5.00
48
26.28
Gross margin%
23.20
25.31
25.70
26.63
26.55
25.58
25.92
24.21
21.56
20.65
7.51
24.21
25.44
60
3.19
Operating margin%
11.70
12.60
11.63
13.97
10.99
10.36
8.81
6.33
8.22
6.80
8.85
8.22
10.67
67
5.20
Net margin%
20.94
23.11
20.26
17.31
17.41
17.61
18.49
19.04
18.44
16.56
8.71
18.44
18.47
15
34.91
P/E ratio (avg)x
34.50
40.82
39.72
45.82
49.68
58.20
66.31
73.84
72.44
72.20
22.75
72.20
53.94
32
28.48
EV/EBITx
16.62
15.90
16.29
15.19
16.25
14.88
15.94
14.81
15.61
16.25
35.14
15.61
15.92
79
17.00
FCF yield (avg)%
22.21
20.50
22.40
23.58
21.36
19.81
20.74
20.54
17.60
17.01
17.56
19.81
20.64
41
18.55
FCF margin%
25.12
27.93
30.47
33.27
35.81
34.48
36.27
34.62
33.31
30.45
21.15
34.48
33.29
74
0.266
FCF / Net incomex
0.580
0.596
0.658
0.717
0.635
0.631
0.567
0.594
0.613
0.563
0.998
0.594
0.604
63
17.66
ROIC%
33.29
35.16
37.27
34.34
35.44
37.13
35.73
32.99
31.28
28.47
26.91
32.99
34.75
45
28.20
Return on equity%
13.55
13.45
12.29
14.84
16.61
18.79
19.00
17.11
17.26
14.44
19.72
17.26
15.73
8
4.78
Return on assets%
28.07
25.52
27.15
29.07
29.00
30.40
31.87
29.81
31.28
30.53
10.49
30.53
29.44
83
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
10.58%
7.72%
—
20.36
EPS growth%
13.98
12.45
10.72
12.10
14.58
12.68
13.37
12.93
14.03
12.70
5.43
12.93
12.81
59
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
6.95%
7.85%
—
0.01
FCF per share$
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.01
5.01%
10.10%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.26%)
(1.20%)
—
14.41
Div yield (avg)%
12.29
14.64
16.51
17.99
15.60
13.63
13.60
14.31
11.43
13.47
12.30
13.60
13.97
11
16.49
Payout ratio%
18.10
15.67
13.53
11.22
13.27
11.57
9.21
11.47
9.76
7.27
9.94
9.76
11.52
38
91.51
Shares (diluted)M
97.88
92.95
102.4
99.65
98.44
105.2
93.89
83.53
88.65
91.43
88.83
(1.47%)
(0.06%)
80
21.24
Buyback yield%
12.66
9.68
10.58
10.77
11.37
11.86
13.84
14.45
14.67
15.73
4.13
14.45
12.26
90
1.098
D/E ratiox
0.278
0.293
0.267
0.237
0.220
0.229
0.244
0.236
0.241
0.256
0.873
0.241
0.242
74
1.486
Enterprise value$M
1.331
1.213
1.156
1.075
1.075
1.023
0.975
0.886
0.869
0.786
2.212
(6.08%)
(5.42%)
55
1.418
LT debt$M
0.177
0.159
0.147
0.147
0.150
0.139
0.130
0.140
0.144
0.136
1.593
(1.91%)
(3.88%)
78
Revenue
$1.855M
1.64%
1.00×
Cost of revenue
$1.298M
1.64%
1.00×
Operating expenses
$0.307M
1.01%
0.94×
Property and equipment
17.51%
Spread over hurdle
(4.71%)