0.339
Revenue$M
0.398
0.404
0.424
0.432
0.453
0.481
0.504
0.525
0.554
0.581
0.354
5.10%
4.08%
50
14.45
Revenue growth%
18.57
16.13
15.61
14.75
12.95
10.20
10.59
12.19
9.37
9.85
22.24
10.20
12.57
26
27.65
Gross margin%
22.05
23.23
23.53
21.31
21.99
24.46
26.38
28.16
29.76
32.04
13.38
28.16
23.99
34
5.45
Operating margin%
13.77
13.66
10.72
12.52
13.25
14.26
11.98
14.87
12.50
11.43
11.20
12.50
12.88
69
17.18
Net margin%
16.66
18.36
18.90
19.93
19.49
18.76
16.01
17.03
17.15
18.63
2.56
17.15
18.50
85
15.83
P/E ratio (avg)x
29.10
27.25
28.12
26.67
26.62
24.52
23.13
21.06
22.79
20.86
26.78
22.79
25.57
91
28.67
EV/EBITx
54.87
59.48
57.60
55.78
62.26
58.49
63.29
61.24
66.71
63.72
23.07
63.29
60.36
89
8.66
FCF yield (avg)%
14.02
16.13
14.48
16.60
18.51
16.97
19.58
19.21
19.97
21.39
22.33
19.58
17.74
6
27.76
FCF margin%
21.70
24.54
23.38
22.89
24.24
23.38
21.47
23.79
24.80
22.71
10.10
23.38
23.38
34
1.484
FCF / Net incomex
0.892
0.985
1.001
1.072
0.932
0.871
0.774
0.695
0.659
0.698
1.221
0.698
0.881
82
10.50
ROIC%
15.56
18.46
20.48
23.13
21.76
20.09
22.19
23.52
22.33
25.02
21.09
22.33
21.97
37
16.10
Return on equity%
14.74
17.71
17.86
18.29
17.49
20.03
18.12
17.88
17.18
19.14
11.58
18.12
17.87
63
24.85
Return on assets%
31.56
34.34
36.22
35.39
32.88
30.48
31.70
32.27
32.22
31.24
12.89
31.70
32.25
51
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.62%)
1.33%
—
29.84
EPS growth%
1.26
1.82
0.40
0.40
0.40
1.70
0.40
0.40
1.85
2.16
27.81
1.70
0.83
61
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
4.66%
3.47%
—
0.02
FCF per share$
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.02
9.67%
9.52%
—
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
8.20%
8.06%
—
29.81
Div yield (avg)%
12.27
11.99
10.57
8.10
5.98
7.70
6.50
4.88
5.97
8.56
8.19
6.50
7.90
54
28.24
Payout ratio%
7.07
4.47
3.86
4.62
3.75
2.38
2.72
1.29
0.58
0.76
2.00
1.29
3.23
15
18.28
Shares (diluted)M
16.38
15.16
14.22
14.31
15.61
14.02
13.51
14.25
14.16
15.43
18.87
(0.23%)
(0.91%)
15
5.21
Buyback yield%
19.27
16.50
16.02
17.08
18.11
15.88
14.34
14.89
13.06
10.36
23.36
14.34
15.95
91
0.951
D/E ratiox
1.691
1.986
2.070
2.073
2.088
2.479
2.960
2.991
3.300
3.564
1.674
2.991
2.283
81
0.470
Enterprise value$M
0.277
0.281
0.275
0.263
0.263
0.252
0.271
0.262
0.249
0.229
0.180
(2.75%)
(1.67%)
16
0.037
LT debt$M
0.187
0.167
0.163
0.141
0.143
0.131
0.112
0.101
0.108
0.093
0.121
(8.22%)
(6.40%)
79
Revenue
$0.581M
4.08%
1.00×
Cost of revenue
$0.401M
3.94%
0.99×
Operating expenses
$0.074M
4.89%
1.08×
Property and equipment
16.37%
Spread over hurdle
47.69%