9.387
Revenue$M
8.651
9.528
10.14
10.97
11.57
12.35
13.63
14.72
15.70
16.69
10.19
7.60%
7.73%
26
18.54
Revenue growth%
25.59
22.78
21.12
19.75
17.71
18.32
18.43
20.85
17.85
15.65
28.39
18.32
19.09
68
24.28
Gross margin%
16.28
13.97
15.78
15.15
12.20
14.41
15.78
12.99
11.73
12.66
26.42
12.99
14.19
88
22.62
Operating margin%
26.79
28.08
27.01
29.62
29.76
28.06
30.62
32.42
34.92
32.24
18.85
32.24
29.69
94
29.61
Net margin%
20.90
20.73
20.75
17.94
19.90
18.77
15.94
15.01
16.84
18.34
18.16
16.84
18.55
68
6.476
P/E ratio (avg)x
18.14
20.28
21.53
20.29
23.11
25.17
27.88
30.99
30.18
29.73
6.546
29.73
24.14
82
31.90
EV/EBITx
29.15
27.34
26.46
29.93
34.77
32.88
36.99
36.19
41.10
47.53
23.91
36.99
33.83
25
2.78
FCF yield (avg)%
28.20
28.74
30.24
32.91
32.21
29.38
27.10
29.89
28.76
25.81
17.70
28.76
29.07
51
13.33
FCF margin%
14.43
12.43
10.67
7.82
7.61
8.34
6.76
5.36
5.51
5.09
7.90
5.51
7.72
11
0.254
FCF / Net incomex
2.155
2.323
2.768
3.112
3.219
3.833
4.094
4.577
4.594
4.769
0.560
4.577
3.526
43
8.38
ROIC%
13.64
11.28
10.24
11.99
13.50
11.13
12.28
11.47
10.85
12.44
10.47
11.47
11.73
48
13.35
Return on equity%
13.40
10.92
12.13
14.36
17.36
14.36
12.03
9.23
11.72
12.80
19.87
12.03
12.46
85
22.62
Return on assets%
8.51
9.19
7.01
9.56
9.18
8.23
10.57
12.03
14.29
12.26
19.44
12.03
9.37
42
0.03
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(2.31%)
0.37%
—
20.25
EPS growth%
12.09
13.75
13.35
16.07
15.08
13.33
12.21
15.03
14.02
12.09
5.30
13.33
13.55
32
0.02
Bookvalue per sh$
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.01
11.05%
12.09%
—
0.03
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.03
2.54%
(1.80%)
—
0.02
Dividend per sh$
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.02
1.89%
0.23%
—
23.47
Div yield (avg)%
13.52
11.79
11.64
11.43
13.68
15.54
13.02
12.64
9.76
12.08
15.24
12.64
12.36
41
13.93
Payout ratio%
8.50
7.30
9.58
8.10
10.33
9.31
9.35
9.40
9.04
6.22
18.74
9.31
9.18
69
148.9
Shares (diluted)M
121.3
113.3
112.4
112.1
120.5
133.6
148.4
131.8
141.6
145.6
146.4
3.85%
1.32%
72
26.39
Buyback yield%
23.09
25.63
26.97
28.17
26.78
29.74
28.30
30.31
30.44
29.91
27.60
29.91
28.23
13
0.399
D/E ratiox
1.506
1.810
2.094
2.398
2.508
2.465
2.736
2.904
2.976
3.617
1.218
2.904
2.486
7
16.50
Enterprise value$M
20.40
21.85
22.21
26.24
31.09
32.31
32.80
38.96
39.90
45.36
3.012
7.85%
9.51%
47
9.854
LT debt$M
12.56
13.96
12.63
12.09
12.53
14.13
14.22
14.13
14.43
13.65
11.82
1.72%
0.59%
11
Revenue
$16.69M
7.73%
1.00×
Cost of revenue
$10.36M
8.06%
1.03×
Operating expenses
$3.287M
7.70%
1.00×
Property and equipment
17.45%
Goodwill & intangibles
13.54%
Spread over hurdle
(0.87%)