1.185
Revenue$M
0.950
1.019
1.086
1.191
1.271
1.379
1.496
1.591
1.716
1.862
1.211
7.95%
7.91%
65
22.75
Revenue growth%
20.30
18.72
19.93
20.50
19.70
17.91
19.92
19.98
20.11
19.26
3.36
19.92
19.93
18
3.10
Gross margin%
20.01
22.71
24.44
23.29
21.55
21.24
22.15
21.71
19.56
17.17
25.05
21.24
21.63
58
15.41
Operating margin%
20.95
23.35
26.31
25.05
22.98
23.19
21.68
21.85
21.52
22.61
16.68
21.85
22.79
52
22.66
Net margin%
14.36
16.50
14.33
15.75
18.51
19.42
18.65
17.19
18.01
16.05
27.95
18.01
16.84
66
24.47
P/E ratio (avg)x
33.05
36.63
35.65
39.05
43.94
51.62
58.47
66.70
74.50
77.83
14.28
66.70
47.78
30
28.55
EV/EBITx
5.391
5.408
5.340
4.793
4.113
3.630
3.888
3.383
3.434
3.034
28.61
3.434
4.000
5
16.03
FCF yield (avg)%
16.83
14.31
14.82
13.23
15.14
15.90
15.04
15.08
17.26
15.10
4.44
15.10
15.09
21
28.51
FCF margin%
20.71
19.27
19.75
20.60
19.36
17.86
16.54
14.69
13.61
12.28
2.83
14.69
18.56
41
1.092
FCF / Net incomex
2.223
2.501
2.869
3.278
3.522
3.339
3.539
3.937
4.425
5.040
1.723
3.937
3.430
50
8.10
ROIC%
21.77
20.38
21.15
21.27
18.57
16.82
15.53
13.19
11.29
13.52
18.62
13.52
17.69
38
28.15
Return on equity%
11.18
13.02
12.31
13.76
11.77
9.80
8.10
10.67
11.97
12.86
29.91
10.67
11.87
64
6.49
Return on assets%
3.25
5.09
2.19
4.63
3.84
4.64
3.27
4.46
7.39
8.82
22.76
4.64
4.54
67
0.02
EPS$
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
(7.61%)
(5.98%)
—
25.81
EPS growth%
27.51
28.43
26.44
24.10
26.21
27.26
24.75
24.58
23.77
26.49
24.99
24.75
26.33
91
0.04
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
(0.37%)
(1.03%)
—
0.02
FCF per share$
0.06
0.06
0.06
0.08
0.09
0.09
0.09
0.09
0.09
0.09
0.03
0.70%
5.11%
—
0.02
Dividend per sh$
0.07
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.08
0.04
5.32%
1.63%
—
8.31
Div yield (avg)%
10.16
8.42
6.74
6.36
5.90
6.96
9.05
6.12
6.70
7.46
7.45
6.96
6.85
74
11.89
Payout ratio%
7.81
9.11
10.04
9.09
9.39
9.87
12.81
13.31
12.43
14.99
23.04
12.81
9.96
40
18.79
Shares (diluted)M
19.20
21.07
19.94
18.82
16.65
16.00
15.84
15.13
15.45
14.03
18.04
(3.36%)
(3.28%)
40
15.51
Buyback yield%
12.69
12.70
13.28
11.36
13.24
13.38
14.47
16.30
17.83
15.04
16.85
15.04
13.33
27
1.539
D/E ratiox
1.320
1.418
1.497
1.544
1.643
1.944
2.218
2.481
2.735
3.252
1.534
2.481
1.793
79
0.147
Enterprise value$M
0.504
0.532
0.532
0.626
0.648
0.672
0.741
0.702
0.722
0.745
1.132
2.82%
5.69%
28
0.607
LT debt$M
0.293
0.300
0.290
0.304
0.312
0.326
0.338
0.336
0.320
0.334
0.413
1.36%
1.23%
70
Revenue
$1.862M
7.91%
1.00×
Cost of revenue
$1.072M
7.75%
0.99×
Operating expenses
$0.342M
8.37%
1.04×
Property and equipment
17.30%
Return on capital
150.27%
Spread over hurdle
142.36%