4.556
Revenue$M
12.28
12.92
13.45
13.89
14.08
14.59
15.29
15.46
15.83
16.40
4.952
3.10%
3.06%
78
3.20
Revenue growth%
18.94
19.37
21.70
24.01
23.28
20.53
18.67
19.03
17.53
18.68
18.00
18.68
19.20
90
5.55
Gross margin%
7.62
6.71
7.60
5.19
7.19
8.70
9.35
7.37
5.07
7.86
23.87
7.86
7.48
61
16.87
Operating margin%
18.60
17.76
18.15
15.48
12.62
13.28
13.97
13.94
11.51
12.53
20.74
13.28
13.95
48
6.58
Net margin%
17.31
16.75
19.54
19.47
17.76
17.46
18.82
16.60
16.41
14.56
25.28
16.60
17.38
63
30.61
P/E ratio (avg)x
30.69
32.63
32.95
34.51
35.83
37.47
35.56
37.71
37.23
40.07
28.38
37.47
35.70
16
8.022
EV/EBITx
42.24
46.00
44.88
45.30
50.42
51.10
60.34
65.29
72.72
72.95
10.91
65.29
50.76
10
24.66
FCF yield (avg)%
17.22
15.95
15.46
15.38
16.98
15.07
17.14
17.72
18.39
19.32
8.85
17.72
17.06
6
13.25
FCF margin%
18.89
18.03
15.49
14.17
12.29
14.43
14.41
11.91
9.77
9.36
29.43
11.91
14.29
79
0.777
FCF / Net incomex
1.219
1.210
1.134
1.225
1.337
1.176
1.079
1.165
1.289
1.319
0.520
1.176
1.214
83
24.14
ROIC%
15.40
12.53
15.17
16.04
18.29
15.64
13.91
15.61
17.19
20.06
26.70
15.64
15.62
27
25.65
Return on equity%
15.23
14.08
16.39
13.52
12.27
10.84
10.57
12.08
9.89
12.33
18.38
10.84
12.30
35
28.86
Return on assets%
27.01
29.97
27.34
24.47
22.90
20.65
17.80
20.43
21.16
22.44
15.70
20.65
22.67
8
—
EPS$
—
—
0.01
—
0.01
0.01
—
—
—
—
—
(1.50%)
0.24%
—
21.95
EPS growth%
24.39
22.49
20.41
20.72
20.15
18.44
19.31
16.85
18.99
17.07
29.83
18.44
19.73
74
—
Bookvalue per sh$
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.12%
6.47%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
6.50%
10.16%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
—
14.31%
10.88%
—
24.78
Div yield (avg)%
7.28
6.45
4.71
4.30
6.92
7.26
9.88
10.05
9.97
10.30
3.99
9.97
7.27
80
3.82
Payout ratio%
8.25
10.51
8.67
10.52
7.65
6.23
5.22
4.95
6.07
6.18
24.23
6.07
6.94
44
1.208
Shares (diluted)B
1.412
1.570
1.408
1.283
1.274
1.420
1.566
1.483
1.377
1.417
1.231
2.16%
(0.48%)
47
21.26
Buyback yield%
0.74
1.60
2.14
0.40
0.40
1.75
2.10
0.86
0.40
0.40
26.36
0.86
0.80
27
0.286
D/E ratiox
0.947
0.856
0.867
0.779
0.706
0.709
0.740
0.708
0.741
0.754
1.593
0.740
0.747
35
5.805
Enterprise value$M
11.16
11.96
12.94
12.28
10.84
9.574
8.228
7.469
7.224
6.260
10.82
(10.40%)
(6.14%)
35
15.58
LT debt$M
20.30
22.07
25.69
24.52
27.61
31.89
30.50
30.32
31.91
37.14
9.180
6.11%
6.15%
28
Revenue
$16.40M
3.06%
1.00×
Cost of revenue
$10.67M
3.21%
1.01×
Operating expenses
$3.520M
2.97%
0.99×
Property and equipment
17.11%
Cash and investments
16.69%
Spread over hurdle
(4.36%)