0.776
Revenue$M
0.787
0.859
0.924
0.989
1.040
1.109
1.192
1.301
1.404
1.533
0.793
8.06%
7.44%
67
25.23
Revenue growth%
8.16
6.19
5.38
4.43
7.42
8.75
10.43
11.21
9.23
9.34
8.83
9.34
8.45
36
6.80
Gross margin%
14.81
16.21
14.80
14.37
14.28
13.23
15.28
16.55
16.02
15.20
11.84
15.28
15.00
28
7.72
Operating margin%
18.94
20.71
21.03
23.09
21.31
19.92
17.55
16.71
17.91
18.36
22.36
17.91
19.43
73
9.75
Net margin%
20.52
18.63
20.21
19.57
19.20
19.37
22.26
22.45
20.70
22.49
15.80
22.26
20.36
86
25.89
P/E ratio (avg)x
13.99
14.83
15.00
17.94
19.74
21.61
21.72
25.66
25.47
25.72
25.29
25.47
20.68
76
31.22
EV/EBITx
26.35
27.57
25.04
23.74
22.11
19.03
18.22
18.81
19.54
19.61
8.845
19.03
20.86
26
27.90
FCF yield (avg)%
8.83
11.09
10.92
12.05
14.69
14.26
14.53
12.95
14.84
12.78
24.56
14.26
12.86
65
7.08
FCF margin%
19.39
19.34
22.08
24.84
26.27
27.55
30.54
32.69
31.95
33.19
7.97
31.95
26.91
46
1.675
FCF / Net incomex
0.865
0.940
0.951
0.879
0.878
0.780
0.851
0.864
0.927
0.898
1.335
0.864
0.878
82
17.33
ROIC%
11.94
9.07
6.12
3.44
2.31
1.65
3.76
2.28
0.69
1.29
16.93
1.65
2.88
37
6.07
Return on equity%
10.83
13.07
12.90
13.10
13.13
10.97
10.52
9.83
11.55
13.08
11.03
10.97
12.23
13
25.22
Return on assets%
10.97
8.21
9.63
9.45
7.59
5.09
7.09
7.24
5.50
6.55
12.13
6.55
7.42
74
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.56%
1.06%
—
19.43
EPS growth%
8.08
5.41
5.30
5.57
6.70
3.88
5.40
4.32
3.90
6.20
20.11
4.32
5.40
92
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
0.01
0.01
5.10%
4.50%
—
—
FCF per share$
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
11.68%
10.17%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
10.03%
8.19%
—
4.15
Div yield (avg)%
11.03
10.23
13.20
12.74
14.29
16.55
16.96
15.87
16.07
16.18
29.69
16.18
15.08
20
11.30
Payout ratio%
18.82
16.79
18.11
20.27
17.29
14.63
11.83
14.29
16.11
14.52
13.75
14.52
16.45
8
86.93
Shares (diluted)M
113.2
102.9
96.21
98.03
106.1
109.8
102.2
108.3
99.55
94.54
87.86
(2.29%)
(1.97%)
95
14.79
Buyback yield%
17.88
16.66
19.05
19.77
21.61
23.18
24.41
26.78
28.18
27.44
11.74
26.78
22.39
30
0.745
D/E ratiox
0.631
0.688
0.637
0.629
0.649
0.630
0.554
0.529
0.474
0.470
0.955
0.529
0.629
88
0.831
Enterprise value$M
0.992
0.943
0.907
0.945
0.884
0.947
1.053
0.960
0.907
0.887
0.660
0.07%
0.02%
48
0.438
LT debt$M
0.854
0.818
0.753
0.830
0.776
0.771
0.792
0.775
0.795
0.758
0.211
(0.46%)
(0.73%)
82
Revenue
$1.533M
7.44%
1.00×
Cost of revenue
$0.866M
7.72%
1.03×
Operating expenses
$0.295M
7.26%
0.98×
Property and equipment
18.09%
Spread over hurdle
(1.86%)