4.864
Revenue$M
3.194
3.299
3.523
3.615
3.773
3.969
4.138
4.305
4.504
4.794
5.029
4.90%
4.45%
55
5.55
Revenue growth%
3.18
5.61
6.36
4.72
2.92
5.15
4.97
2.72
3.81
2.46
2.28
3.81
4.27
66
13.49
Gross margin%
8.44
8.65
7.14
8.37
6.90
5.29
7.45
4.51
3.49
2.27
28.16
4.51
7.02
55
25.94
Operating margin%
10.67
10.11
7.82
7.07
8.75
11.00
11.40
13.59
16.58
18.32
7.40
13.59
10.83
52
21.46
Net margin%
10.97
8.38
8.95
11.02
13.21
12.71
15.55
15.51
14.76
15.32
6.97
15.32
12.96
94
36.34
P/E ratio (avg)x
10.19
9.360
8.910
8.290
8.590
9.680
10.64
10.25
11.17
10.50
18.85
10.50
9.937
14
16.32
EV/EBITx
34.73
36.95
36.12
33.53
37.85
42.58
44.12
46.75
47.52
45.90
18.30
45.90
40.22
43
26.83
FCF yield (avg)%
21.25
20.88
22.76
24.09
22.62
21.52
19.25
19.10
17.26
15.16
7.54
19.10
21.06
37
3.22
FCF margin%
15.52
14.87
15.88
13.90
10.91
12.65
12.99
12.41
12.75
15.61
6.84
12.75
13.44
62
1.320
FCF / Net incomex
1.884
2.186
2.293
2.323
2.729
2.781
2.985
3.016
3.362
3.637
1.780
3.016
2.755
34
3.82
ROIC%
23.81
26.80
28.64
26.61
27.99
26.79
29.32
28.00
30.34
29.87
11.14
29.32
28.00
40
17.47
Return on equity%
6.11
3.82
1.88
1.00
0.40
0.67
3.27
3.22
2.23
2.81
8.70
2.81
2.52
33
7.55
Return on assets%
20.92
18.21
20.63
20.32
21.07
18.36
20.67
22.77
22.45
20.76
3.87
20.76
20.71
62
—
EPS$
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
—
12.35%
11.57%
—
20.70
EPS growth%
11.20
10.21
8.08
5.69
6.18
5.53
7.19
4.83
1.91
4.32
5.86
4.83
5.94
43
0.01
Bookvalue per sh$
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
6.29%
4.80%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
2.79%
2.42%
—
0.02
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
4.15%
6.71%
—
10.28
Div yield (avg)%
7.84
5.15
4.22
6.23
3.71
5.23
3.74
6.39
5.22
6.88
21.84
5.23
5.23
33
28.18
Payout ratio%
2.86
1.88
1.80
3.38
1.16
1.92
4.53
4.16
2.46
0.54
27.20
2.46
2.19
36
252.7
Shares (diluted)M
351.4
380.5
417.3
400.6
413.2
398.1
427.9
436.6
464.7
529.0
265.5
5.07%
3.86%
52
29.67
Buyback yield%
9.98
10.35
8.66
9.79
12.25
10.81
12.78
11.03
11.20
10.49
5.97
11.03
10.65
65
0.892
D/E ratiox
0.573
0.602
0.602
0.561
0.557
0.497
0.478
0.455
0.423
0.409
1.791
0.455
0.527
58
0.238
Enterprise value$M
5.450
5.931
6.445
6.286
6.227
6.663
6.049
6.825
6.849
6.250
5.354
0.07%
1.48%
38
4.489
LT debt$M
4.583
4.441
4.464
4.810
4.526
4.965
4.673
5.182
5.197
5.210
5.160
2.86%
0.86%
21
Revenue
$4.794M
4.45%
1.00×
Cost of revenue
$3.314M
4.33%
0.99×
Operating expenses
$0.960M
4.37%
0.99×
Property and equipment
15.78%
Spread over hurdle
(5.67%)