0.562
Revenue$M
0.321
0.352
0.377
0.407
0.441
0.468
0.509
0.550
0.584
0.628
0.621
7.34%
7.57%
54
9.80
Revenue growth%
18.49
18.37
15.47
13.31
15.88
16.75
15.01
15.30
15.86
17.55
5.22
15.86
15.87
72
15.44
Gross margin%
23.77
22.75
23.80
21.92
20.16
21.87
22.61
23.17
21.23
20.01
24.77
21.87
22.27
42
11.45
Operating margin%
4.42
1.42
3.10
2.75
4.03
5.43
7.05
8.37
6.03
4.53
12.47
6.03
4.47
34
29.88
Net margin%
4.10
1.61
0.40
2.92
3.33
3.61
0.77
2.72
4.95
4.67
9.43
3.61
3.12
51
36.55
P/E ratio (avg)x
16.15
17.24
16.29
17.40
17.54
16.62
18.09
17.40
17.31
16.71
37.65
17.31
17.28
67
26.44
EV/EBITx
28.51
33.48
35.30
36.51
40.05
43.69
48.59
48.34
52.77
55.16
33.02
48.59
41.87
61
16.28
FCF yield (avg)%
16.65
15.12
18.12
16.81
19.27
17.74
16.39
19.28
22.28
21.74
29.82
19.28
17.93
64
29.69
FCF margin%
14.27
16.37
17.54
14.55
16.18
16.19
16.51
13.55
11.89
11.50
4.09
13.55
15.37
74
0.359
FCF / Net incomex
2.299
2.548
2.470
2.791
2.861
2.884
2.709
2.892
2.788
2.739
1.354
2.788
2.764
74
2.45
ROIC%
24.32
26.15
27.91
29.32
31.33
28.69
31.41
29.79
29.95
30.74
5.60
29.95
29.55
57
18.96
Return on equity%
12.18
9.50
9.39
11.32
12.95
11.97
12.22
14.86
15.97
14.89
21.10
14.86
12.20
86
18.90
Return on assets%
16.09
15.18
16.31
15.86
13.41
11.07
8.15
8.13
6.48
6.43
9.69
8.13
12.24
89
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.67%
4.85%
—
15.70
EPS growth%
13.47
11.24
12.50
15.17
15.57
13.24
12.30
13.01
11.07
10.07
15.48
12.30
12.75
27
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.03%
4.74%
—
—
FCF per share$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
9.44%
11.84%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(3.96%)
(0.97%)
—
9.74
Div yield (avg)%
18.87
18.67
19.81
22.50
23.31
26.26
25.09
24.38
24.35
23.28
7.50
24.38
23.30
19
10.41
Payout ratio%
12.56
12.73
13.59
10.98
10.01
7.02
8.64
5.65
7.51
4.79
19.81
7.02
9.33
79
94.65
Shares (diluted)M
124.7
132.0
126.9
134.0
147.0
161.7
157.6
162.1
183.5
181.1
99.52
4.25%
4.66%
81
15.96
Buyback yield%
20.39
18.57
19.84
19.95
19.62
20.25
20.66
19.91
22.58
22.48
10.19
20.66
20.10
71
0.238
D/E ratiox
0.914
0.860
0.901
0.985
0.971
1.114
1.103
1.221
1.392
1.447
1.751
1.221
1.044
53
0.352
Enterprise value$M
0.235
0.204
0.188
0.182
0.175
0.185
0.198
0.197
0.175
0.164
0.035
(1.22%)
(3.42%)
12
0.147
LT debt$M
0.614
0.658
0.791
0.860
0.979
0.987
0.970
0.969
1.026
1.224
0.070
4.58%
7.19%
8
Revenue
$0.628M
7.57%
1.00×
Cost of revenue
$0.385M
7.66%
1.01×
Operating expenses
$0.153M
7.39%
0.98×
Property and equipment
15.88%
Spread over hurdle
(0.04%)