0.813
Revenue$M
0.499
0.531
0.573
0.610
0.649
0.694
0.726
0.785
0.828
0.866
0.893
5.94%
6.39%
90
10.78
Revenue growth%
24.78
26.92
27.00
26.97
27.70
25.65
24.52
25.45
27.39
30.20
9.46
25.65
26.94
85
4.29
Gross margin%
17.89
15.25
18.01
15.36
15.77
16.86
17.58
19.85
20.82
21.35
26.30
19.85
17.74
45
21.99
Operating margin%
7.09
6.14
3.95
5.48
8.19
5.97
3.86
1.14
1.18
0.40
15.25
1.18
4.72
25
28.71
Net margin%
14.12
13.07
11.40
9.87
12.48
12.19
12.08
14.43
12.70
10.57
4.21
12.19
12.34
17
36.82
P/E ratio (avg)x
22.03
21.96
25.56
28.05
28.00
27.58
29.50
32.48
36.92
43.01
21.56
32.48
28.02
65
25.41
EV/EBITx
13.65
12.38
12.16
12.36
13.29
13.36
11.85
12.92
13.63
14.06
15.49
13.36
13.10
8
14.70
FCF yield (avg)%
10.04
11.59
11.89
10.64
10.05
9.23
10.74
8.00
10.14
10.38
21.21
10.14
10.26
43
29.26
FCF margin%
21.87
22.99
22.22
24.62
23.17
24.21
24.79
25.30
23.91
24.19
2.87
24.21
24.05
38
0.123
FCF / Net incomex
1.308
1.292
1.315
1.358
1.427
1.688
1.858
1.980
2.290
2.351
1.075
1.980
1.558
54
15.14
ROIC%
0.40
0.53
0.40
0.40
0.40
0.40
0.40
2.34
1.66
3.82
20.13
1.66
0.40
61
13.52
Return on equity%
3.25
3.77
1.72
2.80
2.87
3.59
4.38
3.77
1.55
2.73
8.16
3.59
3.06
27
10.80
Return on assets%
13.77
11.59
11.47
13.94
16.20
15.53
14.22
16.68
18.30
18.60
14.66
16.68
14.87
7
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
1.15%
1.64%
—
10.76
EPS growth%
17.51
15.42
18.19
17.02
17.19
17.29
17.02
15.15
12.89
11.05
4.24
15.15
17.02
64
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
1.87%
0.56%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
4.70%
5.40%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(4.86%)
(1.20%)
—
24.99
Div yield (avg)%
13.31
12.10
14.93
13.99
11.70
11.95
14.20
11.28
13.15
15.78
25.32
13.15
13.23
47
5.04
Payout ratio%
31.24
30.75
29.05
30.88
28.16
28.27
25.50
26.79
29.13
26.72
13.11
26.79
28.66
79
1.491
Shares (diluted)B
1.851
2.006
2.294
2.332
2.303
2.321
2.726
2.589
2.665
3.142
1.450
6.41%
5.25%
82
26.21
Buyback yield%
4.80
7.39
6.30
5.37
2.48
0.42
2.72
0.40
1.98
0.71
7.62
0.71
2.60
79
1.306
D/E ratiox
0.708
0.720
0.782
0.790
0.902
0.985
0.918
1.022
0.986
1.111
0.476
0.986
0.910
32
0.625
Enterprise value$M
0.236
0.230
0.259
0.290
0.280
0.298
0.314
0.329
0.322
0.343
0.301
4.15%
3.85%
27
0.754
LT debt$M
0.358
0.397
0.420
0.447
0.453
0.529
0.561
0.568
0.601
0.693
0.606
8.90%
6.67%
12
Revenue
$0.866M
6.39%
1.00×
Cost of revenue
$0.501M
6.27%
0.99×
Operating expenses
$0.140M
6.45%
1.01×
Property and equipment
18.38%
Spread over hurdle
(1.51%)