3.649
Revenue$M
3.851
4.032
4.347
4.622
4.980
5.351
5.669
5.875
6.088
6.544
3.890
5.61%
6.15%
36
29.95
Revenue growth%
16.49
19.39
20.31
20.59
19.05
21.31
21.98
21.82
19.86
22.76
19.26
21.82
20.45
41
23.53
Gross margin%
21.66
21.57
22.13
22.75
25.11
25.59
23.20
20.64
19.96
21.16
3.10
21.16
21.89
57
5.45
Operating margin%
17.79
14.84
12.52
14.00
14.82
14.88
14.44
16.07
17.37
19.18
22.18
16.07
14.86
49
13.53
Net margin%
4.11
6.12
7.71
9.86
12.38
13.37
12.88
11.60
10.85
12.54
22.09
12.54
11.23
44
27.91
P/E ratio (avg)x
26.06
25.20
23.12
20.49
19.17
16.76
14.93
13.74
11.91
10.34
18.25
13.74
17.96
75
7.495
EV/EBITx
13.49
12.40
12.64
12.40
10.98
10.27
9.103
9.208
9.518
8.412
24.87
9.208
10.63
94
13.85
FCF yield (avg)%
8.09
10.55
7.85
9.22
8.84
9.59
10.79
9.32
8.39
6.53
25.78
9.32
9.03
62
20.59
FCF margin%
13.18
12.42
14.85
17.02
19.21
20.94
23.02
25.71
26.74
29.66
13.94
25.71
20.07
73
1.758
FCF / Net incomex
0.586
0.641
0.561
0.552
0.516
0.455
0.439
0.464
0.492
0.479
0.494
0.464
0.504
46
9.92
ROIC%
8.98
11.80
13.73
15.21
14.96
13.44
11.74
10.14
9.22
7.38
5.08
10.14
11.77
68
8.74
Return on equity%
34.62
36.72
39.46
39.90
39.07
41.85
44.01
45.81
47.87
50.64
24.26
45.81
40.88
12
15.88
Return on assets%
8.53
7.38
5.02
7.64
5.67
8.26
6.40
6.63
8.61
11.49
10.77
8.26
7.51
66
0.02
EPS$
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.02
0.02
0.03
0.02
0.46%
2.04%
—
13.00
EPS growth%
25.80
24.17
23.78
25.26
27.29
24.30
23.93
21.52
21.39
20.35
24.92
21.52
24.05
83
0.02
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.06%)
(1.02%)
—
0.02
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
(5.81%)
(5.44%)
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
0.01
0.01
2.88%
1.41%
—
6.01
Div yield (avg)%
4.80
2.12
1.43
1.61
0.40
1.79
1.22
0.40
0.40
2.35
5.17
1.22
1.52
71
7.59
Payout ratio%
26.07
26.94
28.07
29.82
32.37
33.13
32.47
32.10
30.43
28.26
26.76
32.10
30.13
52
69.52
Shares (diluted)M
46.05
49.30
51.52
56.08
51.75
54.75
50.79
50.11
50.56
52.68
69.80
0.35%
0.93%
75
12.68
Buyback yield%
9.77
6.96
9.94
10.66
7.78
5.78
4.97
6.30
4.06
1.55
22.45
4.97
6.63
67
0.148
D/E ratiox
2.068
2.096
2.455
2.524
2.680
2.931
3.092
3.628
4.173
4.741
0.958
3.628
2.806
84
2.606
Enterprise value$M
4.942
4.853
5.448
5.155
5.510
6.188
6.744
7.116
6.722
7.607
4.084
6.66%
4.18%
83
4.065
LT debt$M
0.368
0.337
0.344
0.391
0.407
0.407
0.411
0.456
0.479
0.456
6.219
2.29%
2.48%
76
Revenue
$6.544M
6.15%
1.00×
Cost of revenue
$4.297M
5.69%
0.96×
Operating expenses
$1.196M
7.29%
1.11×
Property and equipment
19.91%
Spread over hurdle
30.82%