0.146
Revenue$M
0.278
0.301
0.332
0.357
0.387
0.419
0.450
0.480
0.512
0.562
0.158
7.74%
8.42%
77
17.41
Revenue growth%
28.73
27.44
26.08
25.96
28.06
28.80
26.40
27.93
25.11
26.54
6.61
26.54
26.99
85
18.68
Gross margin%
18.82
19.93
19.13
16.66
17.98
16.56
18.36
20.39
23.20
23.70
10.07
20.39
18.97
37
27.79
Operating margin%
13.02
13.34
11.77
9.95
9.00
11.11
11.46
11.03
10.48
12.85
28.60
11.11
11.29
32
5.94
Net margin%
23.31
20.34
17.83
16.10
17.54
15.33
15.54
14.18
17.02
15.04
13.62
15.33
16.56
61
24.68
P/E ratio (avg)x
6.837
7.593
8.471
8.170
8.005
7.862
7.803
6.847
6.911
6.167
29.51
6.911
7.698
9
21.61
EV/EBITx
27.03
24.40
21.69
23.67
26.28
28.67
30.82
33.36
31.12
27.47
7.905
30.82
27.25
86
20.81
FCF yield (avg)%
17.51
15.39
16.22
15.42
16.49
16.48
17.97
18.47
16.50
19.17
19.43
17.97
16.50
79
8.51
FCF margin%
9.12
9.26
7.58
9.41
7.15
4.43
3.33
5.62
6.19
8.40
4.28
5.62
7.36
92
1.321
FCF / Net incomex
0.631
0.565
0.605
0.659
0.685
0.626
0.642
0.638
0.603
0.571
0.297
0.626
0.628
77
14.67
ROIC%
18.44
18.76
20.60
17.95
17.67
16.64
15.15
15.19
15.58
16.80
23.69
15.58
17.23
47
26.43
Return on equity%
15.23
14.82
13.23
11.20
12.45
10.76
8.87
6.12
6.07
8.45
3.02
8.45
10.98
94
28.18
Return on assets%
28.01
28.59
26.12
23.94
23.91
24.11
25.98
28.08
27.53
27.72
2.56
27.53
26.83
93
—
EPS$
—
—
—
—
—
—
—
—
—
—
0.01
(7.12%)
(4.40%)
—
29.93
EPS growth%
25.24
25.53
24.97
24.00
21.64
21.53
19.88
21.37
18.45
17.61
19.49
19.88
21.58
20
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
2.56%
2.04%
—
0.01
FCF per share$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
9.39%
10.67%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(3.49%)
(3.44%)
—
10.53
Div yield (avg)%
33.48
33.76
31.84
32.35
33.73
34.37
31.98
33.50
32.40
32.54
25.48
32.54
33.01
90
3.67
Payout ratio%
0.40
3.37
4.54
2.15
0.40
3.02
4.04
2.21
4.80
5.71
27.46
4.04
3.20
83
80.33
Shares (diluted)M
58.15
59.16
60.57
55.26
54.87
50.51
48.40
46.37
40.75
38.38
79.93
(6.90%)
(5.45%)
39
18.32
Buyback yield%
9.24
6.61
4.54
7.52
10.26
12.39
11.42
10.13
10.98
12.38
5.44
11.42
10.20
59
0.909
D/E ratiox
1.331
1.369
1.365
1.308
1.418
1.546
1.513
1.666
1.808
1.943
0.902
1.666
1.465
28
0.568
Enterprise value$M
0.557
0.601
0.645
0.609
0.655
0.722
0.830
0.790
0.899
0.833
0.458
4.92%
3.36%
19
0.579
LT debt$M
0.241
0.253
0.274
0.270
0.306
0.298
0.293
0.281
0.275
0.291
0.081
(0.99%)
1.98%
10
Revenue
$0.562M
8.42%
1.00×
Cost of revenue
$0.331M
8.56%
1.01×
Operating expenses
$0.136M
8.06%
0.97×
Property and equipment
17.49%
Spread over hurdle
(6.83%)