0.753
Revenue$M
2.036
2.080
2.195
2.272
2.325
2.456
2.545
2.629
2.695
0.807
0.833
3.47%
3.45%
26
19.79
Revenue growth%
9.86
10.29
12.38
12.47
14.20
13.45
14.91
12.46
12.51
6.32
10.86
13.45
12.46
79
22.10
Gross margin%
12.22
12.90
12.38
10.74
8.78
11.42
9.71
7.24
5.30
12.62
21.99
8.78
10.58
21
4.31
Operating margin%
25.39
24.79
23.59
22.22
22.17
22.14
20.70
23.05
20.66
9.66
18.99
22.14
22.62
75
20.03
Net margin%
18.47
16.59
18.14
19.00
19.44
21.26
22.09
19.59
20.49
4.96
29.26
20.49
19.22
63
17.74
P/E ratio (avg)x
6.732
6.117
6.250
6.145
6.656
5.853
5.951
6.135
6.417
12.51
32.05
6.135
6.197
93
23.26
EV/EBITx
15.54
13.96
14.76
12.79
12.06
10.93
10.96
11.11
12.08
37.16
36.66
11.11
12.44
86
3.83
FCF yield (avg)%
24.04
26.99
28.07
25.79
23.74
25.42
25.39
27.19
24.84
21.30
15.75
25.39
25.41
12
9.79
FCF margin%
9.80
6.95
9.77
11.15
13.91
13.88
12.10
12.42
10.81
19.43
4.90
12.42
11.27
72
1.272
FCF / Net incomex
0.410
0.406
0.420
0.385
0.348
0.326
0.349
0.324
0.320
0.729
1.387
0.326
0.367
47
7.00
ROIC%
16.49
15.99
16.33
13.76
14.75
16.96
19.16
19.28
18.59
8.04
27.58
18.59
16.41
78
11.04
Return on equity%
25.51
24.57
22.40
21.41
23.48
24.36
24.70
23.62
25.72
24.09
13.86
24.36
23.99
63
27.91
Return on assets%
28.57
27.12
25.23
28.18
30.09
28.99
30.95
31.77
33.65
14.26
6.66
30.95
28.78
59
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.77%)
(3.16%)
—
23.46
EPS growth%
2.62
0.97
0.40
1.66
2.64
3.17
1.16
4.09
5.38
9.49
12.28
3.17
2.63
87
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.03
0.03
0.02
0.03
0.03
0.01
0.01
4.25%
3.28%
—
0.02
FCF per share$
0.02
0.02
0.03
0.03
0.04
0.03
0.04
0.04
0.04
—
0.01
4.03%
5.82%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
4.58%
5.58%
—
23.87
Div yield (avg)%
25.15
23.29
22.76
23.92
26.17
23.88
21.69
21.39
23.45
26.74
27.35
23.45
23.66
29
4.35
Payout ratio%
5.45
7.95
10.10
8.02
5.66
4.65
2.20
4.83
3.28
11.11
21.72
4.65
5.19
64
51.60
Shares (diluted)M
39.79
37.54
32.25
29.63
29.64
30.70
26.56
24.73
23.63
52.06
52.11
(4.43%)
(5.88%)
95
17.13
Buyback yield%
23.83
26.50
26.60
27.38
26.09
25.82
24.92
27.54
29.03
29.31
21.02
26.09
26.55
80
1.280
D/E ratiox
2.558
2.710
2.867
3.082
3.307
3.447
3.881
4.345
5.197
0.544
0.939
3.881
3.194
20
0.459
Enterprise value$M
1.335
1.397
1.433
1.218
1.245
1.192
1.205
1.049
1.094
1.561
1.781
(2.12%)
(3.16%)
47
0.334
LT debt$M
0.255
0.233
0.223
0.210
0.217
0.192
0.197
0.196
0.187
2.046
2.262
(2.27%)
(3.39%)
54
Revenue
$2.695M
3.45%
1.00×
Cost of revenue
$1.168M
2.75%
0.93×
Operating expenses
$0.597M
4.32%
1.09×
Property and equipment
18.25%
Spread over hurdle
34.60%