0.277
Revenue$M
2.267
2.269
2.331
2.358
2.405
2.502
2.598
2.661
2.748
2.825
0.291
3.27%
2.34%
51
26.88
Revenue growth%
9.02
8.06
8.39
10.73
10.64
11.10
13.56
15.69
14.19
14.47
4.59
14.19
10.91
92
15.72
Gross margin%
17.37
19.90
20.27
17.69
19.59
17.71
14.94
12.62
15.10
15.60
19.80
15.10
17.53
91
4.36
Operating margin%
6.24
4.25
3.62
1.35
0.40
0.40
0.40
0.84
3.07
3.85
22.70
0.84
2.21
11
2.14
Net margin%
18.20
19.77
19.23
19.87
17.11
19.69
21.10
19.16
21.19
20.04
9.38
20.04
19.73
66
12.66
P/E ratio (avg)x
28.63
29.98
33.65
33.23
38.31
44.55
46.57
46.23
45.33
44.66
13.24
45.33
41.43
25
36.75
EV/EBITx
32.08
33.04
38.88
45.06
50.09
57.13
55.84
55.86
58.89
57.78
37.22
57.13
52.96
64
5.74
FCF yield (avg)%
5.31
5.72
6.53
5.08
2.15
0.40
0.40
0.40
2.61
2.72
18.11
0.40
2.67
46
9.99
FCF margin%
24.58
27.32
25.57
23.08
24.79
26.09
25.27
23.51
25.48
27.91
16.21
25.48
25.37
29
1.656
FCF / Net incomex
1.170
1.075
1.186
1.308
1.330
1.184
1.067
1.165
1.068
1.160
1.584
1.160
1.168
19
15.13
ROIC%
21.42
18.67
21.19
21.06
20.26
21.81
19.73
16.88
19.35
21.93
4.70
19.73
20.66
41
28.83
Return on equity%
19.80
17.98
20.69
20.25
19.65
20.36
23.22
26.00
25.93
25.69
19.10
25.69
20.52
71
20.33
Return on assets%
14.00
16.11
18.69
19.99
22.46
20.60
22.68
23.88
23.67
22.39
26.60
22.68
21.49
72
—
EPS$
—
—
—
—
—
—
—
—
0.01
0.01
—
7.46%
5.78%
—
7.43
EPS growth%
16.84
16.22
14.23
14.79
15.75
17.18
19.18
16.98
17.20
15.92
29.75
17.18
16.53
39
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
3.00%
(0.19%)
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
7.39%
8.07%
—
—
Dividend per sh$
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
7.04%
6.09%
—
12.12
Div yield (avg)%
23.89
25.13
23.07
22.98
22.85
22.37
19.82
22.21
23.75
21.90
29.41
22.21
22.91
79
8.60
Payout ratio%
13.89
14.55
15.26
15.68
16.74
19.12
16.97
15.45
17.17
15.29
28.09
16.97
15.57
83
232.2
Shares (diluted)M
310.4
311.4
315.0
322.9
372.3
384.4
418.7
495.1
514.1
594.2
228.0
9.80%
7.70%
91
18.73
Buyback yield%
23.79
25.11
25.72
26.88
27.71
27.95
28.55
31.39
30.45
27.97
2.14
28.55
27.83
5
1.182
D/E ratiox
0.358
0.392
0.465
0.482
0.529
0.578
0.586
0.700
0.771
0.773
1.415
0.700
0.553
72
1.715
Enterprise value$M
2.565
2.596
2.454
2.679
2.531
2.776
3.109
3.306
3.660
3.836
1.717
8.67%
4.27%
82
2.810
LT debt$M
2.670
2.723
2.660
2.776
2.687
3.123
3.644
4.041
4.626
4.848
1.415
12.53%
7.29%
89
Revenue
$2.825M
2.34%
1.00×
Cost of revenue
$1.625M
2.20%
0.99×
Operating expenses
$0.381M
2.35%
1.00×
Property and equipment
16.11%
Spread over hurdle
14.51%