0.324
Revenue$M
0.396
0.405
0.412
0.425
0.433
0.451
0.463
0.489
0.510
0.359
0.349
3.74%
3.11%
35
28.79
Revenue growth%
28.37
29.85
27.61
30.05
27.89
28.85
26.13
23.39
24.48
19.40
2.95
26.13
27.80
51
5.81
Gross margin%
21.92
22.38
25.31
24.55
21.87
21.31
20.53
17.99
17.48
29.26
29.01
20.53
21.73
90
15.19
Operating margin%
10.23
9.16
7.89
9.93
12.24
13.20
15.56
13.12
13.24
3.61
16.86
13.20
12.12
33
29.52
Net margin%
7.21
4.81
4.31
3.06
2.17
2.74
4.93
6.78
3.94
26.66
27.46
3.94
4.56
16
14.89
P/E ratio (avg)x
19.34
20.90
21.87
23.97
23.50
25.63
26.79
25.43
29.49
23.63
13.45
25.63
23.74
57
8.270
EV/EBITx
28.47
27.93
28.88
30.76
34.69
39.63
39.37
47.19
48.53
26.17
34.78
39.63
32.73
26
5.20
FCF yield (avg)%
18.00
17.48
17.62
17.78
15.63
17.92
16.46
16.86
16.83
13.52
9.32
16.83
17.31
6
7.59
FCF margin%
22.05
19.79
20.55
23.39
26.17
23.54
22.68
23.60
22.58
27.71
15.94
23.54
22.63
61
0.652
FCF / Net incomex
1.749
1.801
2.076
2.101
2.347
2.565
2.547
2.977
3.083
1.145
0.202
2.565
2.224
46
6.30
ROIC%
22.13
23.85
24.65
21.85
21.74
23.52
22.68
20.77
19.20
16.11
5.61
21.74
21.99
22
9.29
Return on equity%
24.43
24.88
25.26
26.46
25.87
27.03
24.57
22.97
25.14
20.51
18.94
25.14
25.01
79
27.31
Return on assets%
4.13
4.14
2.19
4.00
4.20
5.04
4.31
3.16
4.42
10.70
21.30
4.31
4.17
54
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
13.01%
7.95%
—
15.51
EPS growth%
24.50
25.52
26.11
26.85
23.92
21.81
19.56
22.44
25.12
21.58
29.83
22.44
24.81
30
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
10.37%
4.19%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
9.55%
8.93%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(6.47%)
(6.24%)
—
19.47
Div yield (avg)%
7.70
9.70
9.87
7.52
9.22
7.46
6.90
6.10
8.75
13.81
4.72
7.46
7.61
56
29.37
Payout ratio%
15.89
18.00
17.99
18.97
19.00
18.81
18.00
18.03
15.27
24.64
7.13
18.03
18.01
63
23.39
Shares (diluted)M
27.29
28.93
31.16
29.80
29.54
29.60
28.94
29.78
32.45
24.15
23.66
1.72%
2.40%
49
5.43
Buyback yield%
7.30
8.17
5.33
3.47
1.13
0.40
0.40
0.40
0.60
5.40
4.24
0.40
2.30
32
1.402
D/E ratiox
2.759
2.697
2.671
2.806
2.856
3.189
3.656
4.092
4.677
0.412
1.694
3.656
2.831
61
0.268
Enterprise value$M
0.601
0.673
0.737
0.814
0.891
0.892
0.839
0.885
0.874
0.201
0.347
1.44%
3.21%
84
0.079
LT debt$M
0.309
0.295
0.315
0.312
0.287
0.256
0.254
0.242
0.224
0.117
0.258
(6.43%)
(4.62%)
76
Revenue
$0.510M
3.11%
1.00×
Cost of revenue
$0.283M
3.26%
1.01×
Operating expenses
$0.116M
2.45%
0.94×
Property and equipment
14.30%
Spread over hurdle
(6.09%)