1.531
Revenue$M
1.694
1.756
1.821
1.899
1.923
2.000
2.093
2.203
2.258
1.604
1.856
3.53%
3.51%
91
7.93
Revenue growth%
25.49
23.58
23.89
21.97
21.53
23.54
21.78
20.25
22.02
9.01
22.56
21.78
22.78
80
20.09
Gross margin%
16.20
18.26
21.12
20.47
17.67
15.45
12.58
14.78
17.06
28.71
10.93
15.45
17.36
7
8.93
Operating margin%
10.96
10.19
12.59
10.33
8.32
8.72
6.52
5.20
7.67
15.05
29.87
7.67
8.91
57
26.41
Net margin%
21.44
23.48
24.93
22.07
19.42
18.76
16.01
13.29
10.37
7.68
2.41
16.01
20.43
79
21.25
P/E ratio (avg)x
32.77
29.56
31.53
30.03
27.89
24.95
23.71
25.00
24.84
27.50
6.805
24.95
28.73
26
7.886
EV/EBITx
23.04
22.25
25.08
26.34
28.32
28.46
30.42
28.76
28.64
8.362
11.62
28.64
27.33
55
17.55
FCF yield (avg)%
28.62
31.11
31.44
33.93
33.15
32.03
34.85
33.17
32.69
7.82
7.77
33.15
32.36
9
13.74
FCF margin%
19.33
18.38
15.58
13.03
14.42
13.57
15.87
17.01
18.76
13.62
16.04
15.87
16.44
63
1.299
FCF / Net incomex
2.467
2.447
2.893
3.395
3.289
3.882
4.001
4.685
5.218
0.374
0.434
4.001
3.342
67
16.37
ROIC%
13.96
15.29
17.54
19.67
17.54
19.18
19.83
18.41
19.10
16.13
17.25
19.10
17.97
78
3.32
Return on equity%
26.62
29.28
27.03
28.58
29.76
32.09
29.64
27.38
25.71
29.32
23.81
29.64
27.98
32
15.53
Return on assets%
13.31
10.63
8.02
9.89
10.33
8.70
6.56
3.76
3.82
16.74
18.45
6.56
9.30
66
0.04
EPS$
0.02
0.02
0.02
0.03
0.03
0.02
0.03
0.03
0.03
0.04
0.04
0.32%
2.13%
—
13.88
EPS growth%
18.35
17.04
16.12
14.05
12.55
11.75
9.98
11.20
12.18
4.91
24.22
11.75
13.30
75
0.03
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
0.04
(0.43%)
(0.81%)
—
0.02
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.03
0.02
4.44%
7.18%
—
0.04
Dividend per sh$
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(5.58%)
(4.67%)
—
9.21
Div yield (avg)%
17.82
16.21
17.57
15.67
18.45
16.98
15.25
14.42
15.04
11.61
8.08
15.25
16.60
93
14.54
Payout ratio%
21.89
19.81
18.00
16.03
13.90
15.71
16.22
14.84
13.25
20.68
6.92
14.84
16.13
93
11.31
Shares (diluted)M
21.86
23.40
26.86
26.43
30.59
30.41
35.01
35.55
41.27
11.54
10.99
9.32%
8.89%
35
29.02
Buyback yield%
17.41
15.95
15.88
16.54
18.18
20.48
20.82
21.11
22.04
23.03
16.65
20.82
17.79
46
1.365
D/E ratiox
1.979
2.274
2.212
2.588
2.853
3.062
3.348
3.649
3.725
0.226
1.558
3.348
2.721
38
1.166
Enterprise value$M
0.623
0.661
0.576
0.547
0.570
0.516
0.455
0.394
0.367
0.633
1.671
(7.65%)
(5.05%)
52
0.468
LT debt$M
0.156
0.152
0.132
0.121
0.134
0.132
0.130
0.123
0.108
0.208
0.975
(2.29%)
(5.58%)
84
Revenue
$2.258M
3.51%
1.00×
Cost of revenue
$1.498M
3.18%
0.97×
Operating expenses
$0.291M
4.21%
1.07×
Property and equipment
17.50%
Spread over hurdle
64.19%