0.494
Revenue$M
3.961
4.267
4.504
4.903
5.156
5.617
6.125
6.481
6.793
7.374
0.522
7.42%
7.16%
47
7.61
Revenue growth%
20.22
17.96
15.42
16.50
17.45
20.30
20.93
19.01
16.57
18.55
4.51
19.01
18.25
10
22.82
Gross margin%
18.87
15.96
16.90
19.55
17.85
20.80
22.12
20.74
19.33
17.77
19.58
20.74
19.10
72
17.01
Operating margin%
14.01
13.67
14.24
11.59
10.94
11.18
11.04
10.29
10.48
9.85
26.42
10.48
11.11
22
2.63
Net margin%
3.13
3.81
6.02
3.24
6.00
8.18
7.77
10.01
9.62
9.95
4.25
9.62
6.89
83
28.39
P/E ratio (avg)x
17.53
15.93
15.25
16.75
16.52
18.36
16.32
16.30
15.32
14.37
9.521
16.30
16.31
82
6.872
EV/EBITx
43.29
47.27
45.63
48.84
46.90
54.36
59.30
57.91
62.20
67.36
6.070
59.30
51.60
33
25.84
FCF yield (avg)%
12.79
12.32
14.77
13.39
10.97
8.58
7.31
6.37
4.59
7.55
4.08
7.31
9.78
10
6.47
FCF margin%
18.59
19.17
20.63
20.19
20.38
19.80
20.37
21.13
21.72
21.35
3.04
21.13
20.37
19
1.467
FCF / Net incomex
0.495
0.530
0.513
0.572
0.629
0.631
0.617
0.572
0.554
0.534
0.789
0.572
0.563
74
14.14
ROIC%
11.45
13.28
11.48
12.55
11.24
10.87
10.34
7.43
5.93
5.93
5.19
7.43
11.06
62
28.21
Return on equity%
4.26
2.22
0.40
2.22
3.24
3.48
3.79
5.21
7.20
7.45
5.81
5.21
3.64
35
13.24
Return on assets%
4.59
3.91
4.26
5.41
3.36
4.75
2.04
3.22
3.32
1.66
12.75
3.22
3.64
83
0.03
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
2.38%
3.37%
—
11.16
EPS growth%
30.29
32.14
33.46
34.56
34.52
34.71
36.29
36.20
34.96
36.42
27.52
36.20
34.64
86
0.01
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.02
0.03
0.02
0.02
0.03
0.03
0.03
1.82%
0.38%
—
0.02
FCF per share$
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.08
0.08
0.08
0.01
7.44%
9.75%
—
0.02
Dividend per sh$
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
1.36%
4.16%
—
18.33
Div yield (avg)%
27.77
25.76
25.36
27.41
28.85
29.95
31.08
34.00
36.15
36.17
11.37
34.00
29.40
16
9.56
Payout ratio%
27.20
28.80
25.92
26.26
28.24
29.63
27.50
27.80
27.08
28.99
6.29
27.80
27.65
25
79.81
Shares (diluted)M
75.26
67.80
61.16
61.34
62.90
56.40
54.23
54.19
53.80
54.29
77.92
(2.90%)
(3.62%)
78
2.98
Buyback yield%
4.72
5.71
6.20
6.41
5.22
4.56
1.62
0.40
0.40
0.40
4.66
0.40
4.64
20
1.060
D/E ratiox
0.233
0.253
0.271
0.291
0.306
0.311
0.304
0.301
0.288
0.276
1.629
0.301
0.290
42
2.343
Enterprise value$M
2.762
2.589
2.446
2.811
3.118
3.546
3.395
3.119
3.452
3.475
5.388
2.19%
1.87%
46
3.762
LT debt$M
3.957
3.600
3.296
3.422
3.567
3.734
4.219
4.302
4.805
4.535
0.939
4.92%
1.00%
30
Revenue
$7.374M
7.16%
1.00×
Cost of revenue
$3.910M
7.63%
1.04×
Operating expenses
$1.597M
6.76%
0.96×
Property and equipment
15.42%
Spread over hurdle
17.94%