2.612
Revenue$M
3.269
3.432
3.626
3.853
4.084
4.364
4.721
5.070
5.375
5.657
2.718
6.73%
6.37%
14
22.74
Revenue growth%
30.97
29.81
30.68
32.17
31.01
28.35
27.36
25.11
26.43
27.56
4.84
27.36
29.08
84
11.90
Gross margin%
22.24
22.57
22.03
20.59
23.44
21.08
19.19
17.59
15.72
18.11
28.80
18.11
20.84
93
21.77
Operating margin%
22.04
20.64
20.87
18.86
20.36
20.64
18.50
19.34
17.83
15.31
11.50
18.50
19.85
82
8.77
Net margin%
25.89
26.77
24.32
26.06
26.88
26.96
25.06
23.64
25.20
26.66
12.97
25.20
25.97
70
7.631
P/E ratio (avg)x
15.60
15.20
14.05
13.34
13.77
14.77
14.60
14.63
13.43
12.50
34.72
14.60
14.32
85
22.07
EV/EBITx
40.50
39.94
44.96
44.10
48.56
53.60
60.49
58.54
62.67
62.83
19.58
60.49
51.08
94
7.95
FCF yield (avg)%
24.36
26.01
26.51
29.37
28.25
27.97
26.97
27.32
24.88
21.91
23.05
26.97
26.74
36
3.74
FCF margin%
23.61
26.50
24.56
25.01
27.90
29.26
26.63
23.66
23.17
20.82
6.49
23.66
24.78
59
1.288
FCF / Net incomex
1.958
2.100
2.488
2.957
3.011
3.054
3.236
3.276
3.346
3.280
0.896
3.276
3.032
84
11.71
ROIC%
13.77
16.13
14.48
14.19
13.64
10.92
9.89
7.88
7.59
6.13
19.27
7.88
12.28
56
19.65
Return on equity%
25.31
24.21
26.56
25.71
24.50
22.26
23.62
25.73
26.81
24.81
11.60
24.81
25.06
31
2.40
Return on assets%
6.66
8.42
6.82
7.68
7.15
7.50
9.25
8.08
5.88
4.66
8.08
7.50
7.33
73
0.05
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
7.33%
2.56%
—
16.97
EPS growth%
6.97
4.54
2.26
0.58
0.80
1.68
2.91
4.01
5.77
5.90
16.37
4.01
3.46
57
0.03
Bookvalue per sh$
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.03
0.05
(6.66%)
(4.63%)
—
0.03
FCF per share$
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.02
0.03
0.03
0.04
2.84%
6.89%
—
0.02
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
(1.02%)
(2.23%)
—
15.56
Div yield (avg)%
19.29
20.92
22.06
19.88
20.75
19.70
21.81
19.16
16.64
16.67
29.69
19.16
19.79
79
28.89
Payout ratio%
12.92
11.24
9.08
9.38
7.11
7.63
7.38
8.23
7.63
6.26
17.59
7.63
7.93
61
73.69
Shares (diluted)M
91.32
97.75
102.6
106.1
103.4
113.2
120.0
133.3
131.4
137.1
77.13
5.80%
4.00%
22
4.55
Buyback yield%
27.93
30.04
29.69
27.61
25.69
26.13
28.08
26.75
24.02
26.74
25.23
26.74
27.18
76
0.912
D/E ratiox
1.323
1.302
1.293
1.381
1.349
1.215
1.346
1.266
1.359
1.448
0.854
1.346
1.334
11
1.202
Enterprise value$M
3.764
3.659
3.432
3.275
2.963
2.661
2.778
2.757
2.623
2.657
4.559
(2.16%)
(4.32%)
68
3.525
LT debt$M
0.252
0.227
0.240
0.215
0.227
0.209
0.228
0.246
0.272
0.271
1.668
3.60%
(0.06%)
93
Revenue
$5.657M
6.37%
1.00×
Cost of revenue
$3.737M
6.66%
1.03×
Operating expenses
$1.045M
5.92%
0.96×
Property and equipment
16.46%
Spread over hurdle
(0.02%)