1.479
Revenue$M
4.407
4.808
5.224
5.686
6.231
6.675
7.344
8.019
8.615
9.469
1.630
8.73%
8.75%
64
23.41
Revenue growth%
21.00
19.97
22.06
21.44
20.30
19.93
20.25
20.49
22.50
24.81
27.39
20.49
20.75
41
7.83
Gross margin%
6.91
9.50
7.46
10.44
9.24
8.82
7.20
5.75
4.42
4.28
26.51
5.75
7.33
50
24.96
Operating margin%
35.95
35.70
35.16
34.74
35.53
32.56
35.34
34.31
31.61
32.40
6.36
32.56
34.95
67
12.86
Net margin%
9.12
10.86
13.20
11.63
10.08
12.70
13.64
15.94
14.14
15.64
15.68
14.14
12.95
53
20.23
P/E ratio (avg)x
37.97
41.86
43.91
42.25
42.69
44.11
49.78
47.44
53.54
62.31
22.46
49.78
44.01
23
14.08
EV/EBITx
21.73
22.02
23.50
24.99
26.61
26.68
24.82
22.61
20.11
20.21
33.40
22.61
23.05
14
9.69
FCF yield (avg)%
9.42
9.71
11.27
11.96
14.90
15.17
14.43
14.45
13.64
11.12
26.45
14.43
12.80
64
5.07
FCF margin%
29.91
27.69
28.40
27.04
25.83
27.20
28.77
31.46
28.90
28.43
28.95
28.77
28.42
91
0.873
FCF / Net incomex
1.664
1.796
1.943
1.977
1.873
1.955
1.874
1.824
1.966
2.110
0.752
1.955
1.908
56
14.35
ROIC%
6.74
8.15
9.57
8.38
7.84
8.84
6.59
7.09
5.10
2.90
17.21
6.59
7.46
39
16.92
Return on equity%
12.26
10.89
13.75
13.30
12.25
12.08
9.72
7.02
4.97
3.11
17.43
7.02
11.49
24
6.22
Return on assets%
25.42
22.70
22.49
23.43
26.31
24.20
26.35
25.54
28.51
29.07
2.47
26.35
25.48
59
0.02
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
2.38%
5.01%
—
24.63
EPS growth%
16.33
17.68
15.48
13.17
16.16
17.90
16.57
14.06
13.95
11.70
8.10
14.06
15.82
75
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
8.37%
4.36%
—
0.05
FCF per share$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.05
(5.85%)
(1.94%)
—
0.03
Dividend per sh$
0.01
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
11.32%
7.51%
—
28.92
Div yield (avg)%
11.39
12.09
13.68
13.73
16.02
17.37
17.78
19.54
18.81
19.71
24.01
18.81
16.69
35
26.32
Payout ratio%
8.43
7.38
5.22
3.69
5.81
3.51
0.81
2.79
1.91
3.25
15.76
2.79
3.60
56
119.5
Shares (diluted)M
113.6
102.8
90.35
92.92
88.21
94.82
89.04
88.44
96.15
93.31
120.7
1.13%
(2.98%)
87
15.34
Buyback yield%
12.59
10.02
8.25
5.89
8.54
11.33
13.73
13.16
13.20
10.43
13.09
13.16
10.88
26
0.929
D/E ratiox
0.568
0.580
0.570
0.515
0.567
0.576
0.541
0.582
0.539
0.515
0.937
0.541
0.567
28
3.969
Enterprise value$M
3.956
4.147
4.949
4.996
5.174
6.198
6.111
6.779
8.064
8.003
2.868
9.12%
7.82%
60
6.125
LT debt$M
1.902
1.904
1.999
1.981
2.240
2.418
2.858
3.230
3.798
3.949
2.912
12.01%
8.76%
80
Revenue
$9.469M
8.75%
1.00×
Cost of revenue
$4.269M
9.07%
1.03×
Operating expenses
$1.993M
8.13%
0.94×
Property and equipment
18.41%
Spread over hurdle
43.65%