0.468
Revenue$M
2.231
2.211
2.216
2.255
2.338
2.350
2.434
2.525
2.602
2.692
0.500
2.85%
2.29%
86
18.82
Revenue growth%
14.21
12.06
11.29
12.41
13.85
13.18
14.52
12.80
12.44
12.80
15.69
12.80
12.80
75
18.65
Gross margin%
21.48
21.23
22.25
24.71
23.41
23.85
22.01
20.73
19.17
21.34
21.60
21.34
21.75
52
20.02
Operating margin%
9.46
9.05
10.72
11.67
10.04
12.99
15.55
12.92
13.49
13.89
13.78
13.49
12.29
7
4.55
Net margin%
3.44
5.42
4.63
6.79
8.19
10.74
13.42
15.44
14.44
15.49
18.97
14.44
9.47
55
9.723
P/E ratio (avg)x
30.69
30.47
32.17
36.42
42.01
40.65
38.75
42.72
40.63
41.00
7.675
40.65
39.69
36
9.895
EV/EBITx
38.47
37.46
33.69
31.74
29.68
28.30
29.72
29.80
29.93
30.94
29.85
29.80
30.44
17
16.15
FCF yield (avg)%
33.11
32.14
30.49
30.08
31.94
31.21
33.92
32.10
33.91
31.61
20.30
32.10
32.02
54
9.50
FCF margin%
17.25
17.44
19.06
17.77
16.78
17.95
19.50
22.16
19.41
21.13
14.60
19.50
18.51
9
1.693
FCF / Net incomex
1.089
1.098
1.103
1.047
1.073
1.000
0.918
0.915
0.950
1.011
0.126
0.950
1.029
11
25.09
ROIC%
17.07
14.34
12.79
11.06
13.11
13.51
13.28
13.12
11.56
8.92
28.98
13.12
13.11
27
24.39
Return on equity%
8.98
8.16
6.79
9.60
7.29
10.04
11.72
12.56
10.14
12.73
3.98
11.72
9.82
60
6.70
Return on assets%
14.30
17.05
17.37
15.18
15.99
13.40
14.44
14.70
15.96
16.54
7.89
14.70
15.57
26
0.02
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.03
0.02
4.14%
3.33%
—
25.06
EPS growth%
26.95
28.99
28.23
26.05
26.00
23.47
21.31
22.15
19.82
19.71
7.89
21.31
24.74
37
0.04
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.04
0.02
7.19%
1.75%
—
0.03
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
5.36%
2.97%
—
0.03
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
6.32%
5.24%
—
26.95
Div yield (avg)%
21.70
24.06
25.25
25.98
23.80
23.44
22.71
23.38
22.40
24.71
10.29
23.38
23.62
70
27.84
Payout ratio%
12.92
15.84
13.02
11.55
13.82
16.46
14.57
12.60
10.76
8.02
21.20
12.60
12.97
33
56.22
Shares (diluted)M
51.74
48.26
48.92
50.91
46.28
46.76
49.37
47.29
45.85
46.98
55.58
0.30%
(1.75%)
13
10.64
Buyback yield%
2.13
2.17
1.81
4.33
6.15
8.10
7.91
8.49
8.77
10.54
14.10
8.49
7.03
60
1.544
D/E ratiox
1.390
1.284
1.332
1.531
1.653
1.515
1.404
1.569
1.755
1.837
0.517
1.569
1.523
17
2.869
Enterprise value$M
3.231
3.556
3.747
4.124
4.399
4.932
5.590
6.325
6.228
7.508
0.316
11.28%
9.30%
69
1.367
LT debt$M
0.560
0.592
0.547
0.557
0.589
0.600
0.651
0.668
0.640
0.638
0.718
1.62%
2.47%
30
Revenue
$2.692M
2.29%
1.00×
Cost of revenue
$1.740M
2.11%
0.98×
Operating expenses
$0.581M
2.86%
1.06×
Property and equipment
16.41%
Spread over hurdle
(3.77%)