0.698
Revenue$M
1.382
1.435
1.476
1.542
1.643
1.735
1.817
1.892
1.950
2.032
0.744
4.34%
4.50%
26
10.21
Revenue growth%
12.92
10.04
8.59
9.06
7.62
8.86
7.84
9.37
11.85
13.83
2.98
9.37
9.22
43
10.26
Gross margin%
11.47
14.39
13.70
11.69
14.56
11.72
11.93
14.52
15.06
13.83
10.03
13.83
13.77
21
11.29
Operating margin%
16.25
16.02
15.65
15.88
13.38
15.46
18.28
21.17
18.86
19.92
2.36
18.86
16.14
91
3.19
Net margin%
19.83
20.75
19.99
22.45
23.65
24.87
24.81
26.08
28.51
30.68
23.72
26.08
24.23
38
22.40
P/E ratio (avg)x
35.09
32.51
36.87
37.46
41.89
45.08
44.74
51.07
55.71
59.00
25.01
51.07
43.32
71
29.43
EV/EBITx
19.44
20.12
19.65
21.56
24.53
29.44
30.63
36.03
39.78
38.59
10.09
36.03
26.98
93
22.02
FCF yield (avg)%
19.02
20.57
21.53
23.61
22.77
20.59
21.13
18.76
19.91
18.34
23.82
19.91
20.58
72
23.72
FCF margin%
21.06
21.61
21.13
23.39
23.90
23.00
24.79
22.38
24.47
21.80
8.47
23.00
22.69
59
1.787
FCF / Net incomex
0.521
0.580
0.539
0.583
0.548
0.582
0.533
0.559
0.513
0.460
1.103
0.533
0.543
19
20.50
ROIC%
15.38
14.47
13.80
16.06
15.43
18.24
17.30
19.23
17.43
15.12
8.86
17.43
15.74
30
5.67
Return on equity%
21.04
21.93
23.78
21.57
22.69
19.69
18.38
18.94
18.79
20.08
5.30
18.94
20.56
81
3.78
Return on assets%
10.33
7.62
10.60
12.73
13.15
16.08
15.09
12.97
14.01
16.31
5.86
15.09
13.06
92
0.01
EPS$
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.01
4.50%
3.51%
—
28.18
EPS growth%
6.66
7.89
7.71
6.18
9.14
9.82
7.63
9.60
11.32
14.21
3.51
9.82
8.52
79
0.01
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.21%
1.27%
—
0.04
FCF per share$
0.06
0.06
0.07
0.08
0.09
0.09
0.09
0.11
0.11
0.13
0.05
7.03%
10.63%
—
0.05
Dividend per sh$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.02
(3.94%)
(1.98%)
—
22.13
Div yield (avg)%
28.80
27.12
24.85
23.07
23.23
25.37
27.86
28.29
30.50
28.39
12.69
28.29
27.49
74
5.57
Payout ratio%
27.67
27.04
26.52
27.20
28.44
27.18
24.96
25.96
26.19
24.43
7.49
25.96
26.78
42
16.58
Shares (diluted)M
25.84
28.58
27.54
28.46
28.20
31.97
32.73
32.59
32.73
32.97
16.97
3.18%
2.41%
87
26.87
Buyback yield%
14.08
15.87
17.37
19.38
19.73
20.18
18.86
16.29
16.35
13.50
13.63
16.35
16.86
81
1.016
D/E ratiox
1.171
1.098
1.012
1.018
1.029
0.986
0.870
0.957
0.908
0.835
0.693
0.908
0.999
15
1.260
Enterprise value$M
0.904
0.975
0.946
1.039
1.056
1.090
1.133
1.166
1.120
1.255
1.916
3.52%
4.63%
86
0.198
LT debt$M
1.562
1.599
1.446
1.239
1.344
1.264
1.115
1.010
0.906
0.847
0.199
(8.84%)
(7.28%)
34
Revenue
$2.032M
4.50%
1.00×
Cost of revenue
$1.187M
4.27%
0.98×
Operating expenses
$0.474M
4.38%
0.99×
Property and equipment
18.96%
Spread over hurdle
(3.24%)