0.123
Revenue$M
0.699
0.731
0.771
0.802
0.840
0.871
0.898
0.931
0.967
0.131
0.154
3.82%
4.10%
34
20.36
Revenue growth%
8.70
8.80
7.75
6.21
4.82
5.33
5.76
5.95
4.18
3.04
5.17
5.33
6.08
40
27.60
Gross margin%
20.29
20.55
23.06
25.48
28.03
28.59
29.10
30.30
33.24
14.87
18.79
29.10
26.76
42
29.16
Operating margin%
20.57
22.95
20.37
20.92
20.66
21.31
20.11
18.51
16.34
9.74
15.13
20.11
20.61
36
27.66
Net margin%
20.57
18.59
19.92
21.71
20.38
18.40
15.44
17.17
15.39
7.10
14.06
17.17
19.26
42
34.39
P/E ratio (avg)x
25.62
25.82
26.00
27.51
25.99
27.43
27.46
29.45
28.04
9.328
30.20
27.46
26.72
67
7.869
EV/EBITx
19.51
23.32
23.74
23.52
24.20
27.78
32.12
39.17
42.34
7.631
35.96
32.12
23.97
8
20.37
FCF yield (avg)%
6.38
5.76
4.38
2.53
1.01
3.67
4.60
7.44
4.81
8.28
9.25
4.60
4.49
89
10.75
FCF margin%
20.01
20.61
20.53
22.60
24.67
22.58
22.04
21.25
21.15
2.74
16.58
22.04
21.20
6
1.007
FCF / Net incomex
2.534
3.064
3.595
3.665
4.313
5.250
5.451
6.303
7.298
0.681
0.265
5.451
3.989
15
29.94
ROIC%
21.89
20.30
20.34
20.71
17.72
16.20
18.68
20.39
19.92
17.25
23.56
18.68
20.32
64
24.66
Return on equity%
0.96
3.24
6.02
8.34
8.50
6.56
4.12
5.35
4.45
21.25
9.91
5.35
4.90
53
26.96
Return on assets%
13.27
12.97
11.22
9.90
8.08
5.30
5.05
7.01
8.81
6.50
29.15
7.01
9.36
10
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
7.72%
6.07%
—
4.51
EPS growth%
2.09
2.15
1.40
0.40
0.40
3.23
4.32
3.94
6.20
2.82
18.32
3.94
2.42
87
0.02
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
0.01
1.79%
2.85%
—
0.02
FCF per share$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
10.25%
8.11%
—
0.03
Dividend per sh$
0.02
0.02
0.01
0.01
0.02
0.02
0.02
0.02
0.02
—
0.03
3.85%
0.38%
—
3.29
Div yield (avg)%
0.84
1.23
0.40
1.52
3.00
5.65
6.84
7.91
8.81
28.76
2.25
6.84
2.67
19
14.86
Payout ratio%
30.28
28.99
26.18
26.16
27.96
25.47
25.77
24.40
23.91
10.73
22.87
25.47
26.17
25
21.29
Shares (diluted)M
33.21
35.80
35.76
37.32
38.24
40.56
46.24
49.66
56.34
22.27
21.70
8.59%
7.78%
5
18.49
Buyback yield%
32.62
32.70
32.76
29.90
31.51
33.73
35.48
35.80
34.56
6.80
29.12
34.56
32.73
9
1.034
D/E ratiox
0.994
0.950
1.009
0.912
0.903
0.867
0.906
0.813
0.697
1.463
0.430
0.867
0.909
29
0.569
Enterprise value$M
0.944
0.994
0.988
0.977
1.102
1.015
1.081
1.108
1.102
0.779
0.860
2.44%
3.33%
24
0.677
LT debt$M
0.103
0.091
0.099
0.091
0.079
0.075
0.076
0.080
0.080
0.426
0.608
(2.44%)
(1.66%)
37
Revenue
$0.967M
4.10%
1.00×
Cost of revenue
$0.528M
3.93%
0.98×
Operating expenses
$0.174M
4.18%
1.01×
Property and equipment
21.32%
Spread over hurdle
(2.28%)