0.885
Revenue$M
0.510
0.551
0.588
0.634
0.675
0.740
0.813
0.866
0.939
1.037
0.969
8.96%
8.20%
18
17.51
Revenue growth%
19.49
21.71
20.30
22.92
22.31
20.72
20.34
18.13
20.30
21.80
3.94
20.34
20.53
53
7.78
Gross margin%
6.76
5.41
5.12
5.61
6.91
4.73
4.21
3.24
1.95
2.79
12.97
3.24
4.92
24
24.05
Operating margin%
23.41
26.08
26.12
23.69
23.75
22.37
19.62
21.63
20.06
22.12
10.90
21.63
22.89
63
12.71
Net margin%
27.46
28.20
25.32
24.52
26.08
23.23
21.94
20.57
19.83
19.11
11.24
20.57
23.88
45
19.38
P/E ratio (avg)x
12.77
12.07
11.60
10.11
9.294
9.674
8.449
7.627
7.450
6.742
32.92
7.627
9.484
59
31.08
EV/EBITx
10.28
10.55
10.31
11.01
10.34
9.516
9.904
9.872
10.85
10.11
36.25
9.904
10.30
79
9.23
FCF yield (avg)%
28.56
30.88
31.20
33.82
32.47
33.69
35.78
33.76
33.72
31.03
13.85
33.72
33.08
86
3.45
FCF margin%
21.90
20.50
22.47
21.69
24.54
24.05
24.66
26.85
26.04
28.57
9.10
26.04
24.30
90
0.627
FCF / Net incomex
2.668
2.841
3.224
3.624
3.476
4.080
4.562
4.533
4.838
4.974
0.369
4.562
3.852
48
28.32
ROIC%
12.45
12.02
10.48
9.22
7.97
7.79
9.42
8.30
9.71
7.34
19.19
8.30
9.32
70
14.81
Return on equity%
7.74
5.71
5.86
5.89
3.42
0.51
0.40
1.15
0.40
0.40
15.74
0.40
2.29
33
24.51
Return on assets%
9.83
7.88
7.77
10.39
9.63
10.68
13.56
12.29
14.40
17.28
23.68
13.56
10.54
37
0.01
EPS$
0.01
0.01
—
0.01
—
0.01
0.01
0.01
0.01
0.01
0.01
3.60%
0.13%
—
8.36
EPS growth%
9.19
6.26
9.03
9.27
8.74
8.10
5.39
8.32
8.74
11.41
9.87
8.32
8.74
8
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
(6.41%)
(1.81%)
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.43%
2.26%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
10.88%
10.35%
—
3.11
Div yield (avg)%
22.96
23.65
24.40
24.52
26.28
24.54
22.11
20.79
21.79
21.39
25.22
21.79
23.31
78
5.85
Payout ratio%
11.19
11.97
9.01
6.27
8.15
5.46
7.36
9.30
10.74
12.20
2.84
9.30
9.15
82
92.50
Shares (diluted)M
183.3
200.6
230.2
276.0
304.3
311.2
315.9
345.3
361.9
361.1
90.08
3.48%
8.52%
19
8.79
Buyback yield%
8.73
10.55
8.79
10.58
9.59
12.05
11.63
9.14
11.78
12.68
15.49
11.78
10.57
49
1.367
D/E ratiox
0.259
0.251
0.279
0.320
0.348
0.414
0.419
0.450
0.477
0.478
1.329
0.450
0.381
19
1.099
Enterprise value$M
0.700
0.759
0.898
1.016
1.067
1.115
1.263
1.250
1.484
1.512
0.069
7.22%
9.96%
65
0.258
LT debt$M
1.003
0.908
0.980
1.041
0.981
0.919
1.021
1.006
0.907
0.903
0.706
(1.63%)
(0.68%)
6
Revenue
$1.037M
8.20%
1.00×
Cost of revenue
$0.561M
8.02%
0.98×
Operating expenses
$0.135M
8.24%
1.00×
Property and equipment
16.46%
Spread over hurdle
10.69%