0.303
Revenue$M
0.387
0.419
0.449
0.476
0.517
0.546
0.597
0.649
0.682
0.728
0.337
7.09%
7.44%
86
19.95
Revenue growth%
10.80
13.58
12.66
14.64
17.05
19.33
19.46
18.47
19.16
18.82
12.18
19.16
17.76
76
4.24
Gross margin%
26.38
24.50
22.71
25.11
23.04
22.50
21.71
19.33
22.26
20.54
22.65
21.71
22.61
24
10.86
Operating margin%
21.73
21.03
18.96
16.63
17.35
15.40
13.13
13.69
13.29
13.53
22.85
13.53
16.02
29
19.76
Net margin%
18.70
19.43
16.47
18.56
20.18
18.65
20.57
19.52
17.84
20.07
17.92
19.52
19.07
38
15.94
P/E ratio (avg)x
26.61
30.42
34.00
33.73
35.73
40.55
45.47
51.04
50.02
47.55
27.20
47.55
38.14
42
24.96
EV/EBITx
10.22
9.112
9.457
10.16
10.34
9.863
9.591
8.931
8.252
8.748
9.372
8.931
9.524
50
25.91
FCF yield (avg)%
8.13
6.42
6.05
6.77
8.57
7.37
9.96
8.23
10.12
9.66
26.35
9.66
8.18
50
4.15
FCF margin%
7.62
7.44
10.43
11.74
11.94
13.44
15.65
14.25
12.43
11.43
20.09
13.44
11.84
88
0.491
FCF / Net incomex
0.717
0.772
0.739
0.732
0.627
0.554
0.593
0.544
0.522
0.478
0.340
0.544
0.610
7
4.23
ROIC%
17.62
16.30
14.00
11.11
10.88
13.72
15.63
14.86
13.13
12.22
21.81
13.72
13.86
33
26.40
Return on equity%
7.18
5.42
5.66
4.57
5.37
6.43
5.75
3.43
6.25
6.56
22.69
6.25
5.71
62
27.86
Return on assets%
4.59
6.68
5.15
5.75
4.68
3.61
5.88
4.33
1.85
1.16
2.69
3.61
4.63
25
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(0.21%)
(1.02%)
—
24.89
EPS growth%
17.64
16.44
13.52
12.56
10.33
12.03
11.52
12.62
13.12
16.08
9.21
12.62
12.87
7
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
5.49%
7.07%
—
—
FCF per share$
—
—
—
—
—
—
—
0.01
0.01
0.01
—
12.33%
10.07%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
4.81%
7.05%
—
25.81
Div yield (avg)%
10.56
7.71
7.00
7.75
9.03
7.14
9.48
7.76
9.98
12.48
27.23
9.48
8.40
46
3.36
Payout ratio%
24.08
22.77
24.25
26.33
26.91
26.39
26.52
28.37
30.27
28.11
12.92
28.11
26.46
61
118.7
Shares (diluted)M
178.3
171.1
168.3
165.2
189.5
192.8
192.3
218.9
206.3
235.2
116.0
4.42%
3.23%
57
28.70
Buyback yield%
2.36
0.84
0.40
1.22
1.60
2.84
0.77
0.40
2.99
1.70
7.44
1.70
1.41
27
0.254
D/E ratiox
0.135
0.147
0.151
0.142
0.155
0.157
0.150
0.152
0.144
0.155
1.657
0.152
0.150
57
0.274
Enterprise value$M
0.570
0.554
0.524
0.597
0.682
0.698
0.772
0.720
0.808
0.892
0.367
5.52%
6.10%
48
0.651
LT debt$M
0.547
0.639
0.611
0.729
0.863
0.981
1.146
1.158
1.142
1.088
0.404
4.75%
7.11%
47
Revenue
$0.728M
7.44%
1.00×
Cost of revenue
$0.405M
7.72%
1.03×
Operating expenses
$0.156M
7.05%
0.96×
Property and equipment
15.71%
Spread over hurdle
(3.19%)