0.647
Revenue$M
0.686
0.728
0.794
0.847
0.903
0.955
1.035
1.120
1.187
1.264
0.713
6.96%
6.85%
22
13.59
Revenue growth%
31.06
31.47
30.03
28.18
29.72
28.07
26.65
27.88
29.86
27.42
23.82
27.88
28.95
86
29.28
Gross margin%
31.08
29.41
31.69
33.69
31.50
31.33
34.00
31.75
30.13
31.85
15.30
31.75
31.59
59
18.41
Operating margin%
18.79
19.43
21.53
22.69
22.70
21.99
19.40
19.88
21.47
20.16
5.09
20.16
20.82
12
13.24
Net margin%
19.23
16.36
17.18
18.97
21.50
22.20
22.73
21.16
20.98
19.20
6.90
21.16
20.11
17
21.12
P/E ratio (avg)x
16.37
16.21
16.65
16.11
17.38
16.58
17.04
15.50
15.08
13.95
16.71
15.50
16.29
75
17.94
EV/EBITx
15.66
14.71
15.95
14.94
15.60
16.58
16.76
18.55
18.46
17.51
19.11
17.51
16.26
29
28.19
FCF yield (avg)%
14.50
12.07
10.30
10.40
13.17
10.78
13.49
14.55
11.72
14.65
8.94
13.49
12.62
75
14.45
FCF margin%
29.27
29.72
27.64
25.98
25.38
23.75
24.58
26.57
25.81
27.54
6.17
25.81
26.28
73
1.022
FCF / Net incomex
0.748
0.739
0.774
0.797
0.803
0.810
0.821
0.797
0.738
0.817
0.565
0.810
0.797
65
19.43
ROIC%
3.13
1.07
0.40
2.32
4.38
5.69
3.22
0.96
0.40
0.40
15.63
0.96
1.70
81
20.66
Return on equity%
25.26
26.46
28.80
31.57
34.32
33.48
33.99
33.25
30.40
30.06
26.65
33.25
30.98
84
14.09
Return on assets%
35.71
34.82
35.62
37.07
39.88
39.78
42.59
39.76
37.33
37.21
10.04
39.76
37.27
48
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.71%
0.65%
—
23.38
EPS growth%
16.68
14.07
13.75
12.54
14.62
15.98
15.77
16.87
16.80
15.53
15.88
15.98
15.65
38
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
—
—
—
—
—
0.01
(2.45%)
(3.91%)
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
11.63%
10.74%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
8.55%
6.65%
—
12.92
Div yield (avg)%
21.31
19.27
16.74
18.28
18.53
20.19
17.33
20.00
21.97
20.68
10.60
20.19
19.63
91
4.81
Payout ratio%
0.65
0.40
0.40
1.45
0.40
0.62
1.76
1.11
1.44
0.40
22.27
1.11
0.63
18
60.71
Shares (diluted)M
72.85
81.88
76.33
75.06
67.89
61.10
62.64
59.53
57.01
51.92
62.40
(5.22%)
(2.62%)
27
21.68
Buyback yield%
13.17
14.04
13.10
15.45
17.47
16.79
14.56
13.24
13.95
12.03
6.96
13.95
13.99
25
0.952
D/E ratiox
0.668
0.807
0.887
0.983
1.090
1.220
1.217
1.391
1.457
1.677
0.417
1.391
1.153
48
0.425
Enterprise value$M
0.289
0.309
0.292
0.251
0.259
0.220
0.233
0.200
0.197
0.182
0.121
(6.83%)
(3.80%)
36
0.200
LT debt$M
0.811
0.886
0.858
0.941
0.946
0.894
0.965
1.060
1.120
1.098
0.215
3.02%
2.50%
83
Revenue
$1.264M
6.85%
1.00×
Cost of revenue
$0.671M
6.75%
0.99×
Operating expenses
$0.225M
7.16%
1.03×
Property and equipment
15.93%
Spread over hurdle
24.53%