0.703
Revenue$M
0.942
0.926
0.924
0.924
0.943
0.937
0.958
0.953
0.936
0.933
0.766
(0.21%)
(0.13%)
75
28.92
Revenue growth%
5.76
7.06
9.32
11.65
12.14
13.10
13.51
12.04
12.14
9.41
4.51
12.14
11.85
90
15.26
Gross margin%
16.31
13.47
11.95
9.79
9.78
6.92
7.30
8.71
9.91
6.97
28.25
7.30
9.79
95
22.20
Operating margin%
22.85
24.83
22.27
23.55
21.92
19.63
20.51
18.78
19.62
17.96
11.10
19.62
21.22
14
10.24
Net margin%
10.92
8.10
9.69
11.26
9.69
8.76
5.91
4.18
3.28
3.58
11.16
4.18
8.43
10
22.45
P/E ratio (avg)x
31.17
30.79
29.90
35.08
35.96
41.30
41.66
48.31
53.71
57.77
23.16
48.31
38.63
35
6.112
EV/EBITx
20.45
21.30
22.58
25.39
25.37
24.37
28.46
27.73
28.71
31.46
25.95
28.46
25.38
13
23.05
FCF yield (avg)%
29.02
28.46
25.79
24.54
24.70
25.41
27.13
29.87
30.04
31.03
5.44
29.87
27.80
39
23.79
FCF margin%
9.85
10.91
9.64
12.29
10.24
12.99
14.92
14.94
15.40
17.15
5.25
14.94
12.64
78
1.655
FCF / Net incomex
0.893
0.999
0.967
1.022
0.957
0.962
0.890
0.893
0.922
0.926
1.384
0.922
0.941
45
21.11
ROIC%
11.71
9.41
9.06
6.83
8.08
6.04
4.54
4.09
2.65
0.45
9.68
4.09
6.43
88
7.82
Return on equity%
25.37
25.27
22.80
22.69
24.12
21.48
19.79
17.64
17.23
16.38
20.35
17.64
22.09
61
19.14
Return on assets%
22.04
22.54
23.17
20.44
22.00
24.92
25.28
27.80
27.76
26.83
12.10
26.83
24.04
31
0.01
EPS$
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.84%
3.50%
—
27.89
EPS growth%
32.42
31.40
28.48
27.57
26.17
28.70
28.77
27.38
26.45
24.30
2.97
27.38
28.03
47
—
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.01
8.80%
8.34%
—
0.02
FCF per share$
—
—
—
—
0.01
0.01
—
0.01
0.01
0.01
0.01
6.01%
7.62%
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.02
1.68%
0.37%
—
3.22
Div yield (avg)%
13.78
12.40
10.48
11.48
11.75
10.81
13.50
14.51
13.09
14.53
29.25
13.50
12.75
22
2.59
Payout ratio%
8.24
6.27
8.31
7.42
10.07
9.08
8.43
8.81
10.04
11.01
12.51
9.08
8.62
16
28.27
Shares (diluted)M
48.89
56.08
55.39
65.92
71.00
79.27
76.33
80.47
92.92
92.46
28.46
5.42%
8.05%
56
11.61
Buyback yield%
8.65
7.18
9.21
7.82
9.04
9.27
10.13
7.97
5.50
5.79
8.95
7.97
8.31
71
0.889
D/E ratiox
2.351
2.772
2.744
2.734
3.156
3.316
3.215
3.078
3.372
3.414
1.251
3.316
3.117
26
0.489
Enterprise value$M
1.420
1.569
1.517
1.629
1.632
1.691
1.813
2.098
2.089
2.040
0.688
4.57%
4.76%
14
0.369
LT debt$M
0.904
1.025
1.169
1.251
1.228
1.347
1.516
1.589
1.652
1.575
0.283
5.11%
6.13%
70
Revenue
$0.933M
(0.13%)
1.00×
Cost of revenue
$0.651M
0.04%
1.02×
Operating expenses
$0.122M
0.25%
1.04×
Property and equipment
18.87%
Spread over hurdle
23.21%