0.055
Revenue$M
0.236
0.236
0.240
0.240
0.245
0.244
0.248
0.257
0.263
0.267
0.057
1.70%
1.25%
55
5.42
Revenue growth%
25.93
23.53
26.45
25.24
23.48
23.70
21.81
20.57
22.22
20.46
27.47
21.81
23.50
19
8.73
Gross margin%
31.00
31.76
29.10
28.10
29.05
31.19
32.76
34.02
36.76
37.40
27.48
34.02
31.48
58
10.54
Operating margin%
9.46
9.95
8.89
10.18
8.51
6.50
4.86
7.85
7.18
7.64
20.16
7.18
8.18
32
5.45
Net margin%
16.19
14.74
12.27
15.06
15.50
15.96
14.36
16.35
17.17
15.66
24.13
15.96
15.58
90
27.71
P/E ratio (avg)x
53.45
54.39
64.80
68.70
77.94
76.79
78.03
77.05
77.23
83.02
21.18
77.23
76.92
39
32.61
EV/EBITx
51.97
55.10
64.31
75.79
76.16
75.74
76.15
79.86
79.99
76.71
6.421
76.71
75.97
41
27.33
FCF yield (avg)%
12.38
10.54
7.56
6.91
8.57
7.04
6.71
6.85
8.20
5.60
18.13
6.85
7.30
17
29.07
FCF margin%
14.13
15.45
17.00
15.53
14.45
11.93
12.88
12.15
10.78
9.05
18.25
11.93
13.51
32
0.687
FCF / Net incomex
0.111
0.115
0.116
0.122
0.126
0.117
0.110
0.111
0.108
0.104
1.505
0.110
0.113
82
3.68
ROIC%
29.42
29.16
27.66
29.31
28.76
28.60
27.65
25.74
26.06
28.42
11.07
27.65
28.51
68
24.29
Return on equity%
10.61
8.43
10.36
8.54
5.66
5.92
6.96
4.90
6.46
6.74
24.75
6.46
6.85
24
29.43
Return on assets%
6.90
8.33
9.11
9.51
6.64
6.99
4.11
5.97
6.04
8.29
15.86
6.04
6.95
72
—
EPS$
—
—
—
—
—
—
0.01
0.01
—
—
—
1.31%
1.81%
—
6.85
EPS growth%
21.34
23.71
24.50
25.51
27.62
26.37
26.44
23.89
23.20
23.34
20.73
23.89
24.20
9
—
Bookvalue per sh$
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
9.00%
5.41%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
0.11%
1.63%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
2.91%
1.20%
—
13.80
Div yield (avg)%
27.65
25.20
24.16
26.83
27.27
29.74
32.01
34.41
33.83
31.36
4.22
32.01
28.69
69
28.94
Payout ratio%
0.63
3.57
4.80
5.37
3.16
3.05
1.08
0.40
0.40
0.47
16.92
0.47
2.06
31
64.44
Shares (diluted)M
111.4
117.5
114.8
136.2
155.9
175.4
196.3
203.8
245.4
291.9
66.49
13.37%
10.63%
8
11.01
Buyback yield%
7.07
6.95
9.86
11.23
10.55
8.02
9.72
11.75
9.16
10.09
21.36
9.72
9.79
11
0.624
D/E ratiox
2.160
2.216
2.607
2.727
2.682
2.976
3.239
3.531
3.822
4.312
1.768
3.531
2.852
74
0.203
Enterprise value$M
0.219
0.201
0.203
0.200
0.216
0.216
0.194
0.172
0.153
0.132
0.050
(9.38%)
(5.10%)
15
0.026
LT debt$M
0.356
0.348
0.311
0.339
0.346
0.377
0.394
0.367
0.359
0.373
0.257
1.53%
0.99%
15
Revenue
$0.267M
1.25%
1.00×
Cost of revenue
$0.139M
1.47%
1.02×
Operating expenses
$0.063M
0.72%
0.95×
Property and equipment
17.20%
Spread over hurdle
71.80%