2.179
Revenue$M
11.59
11.91
12.30
12.63
12.72
12.91
13.44
13.44
13.41
13.81
2.247
1.66%
1.93%
64
21.51
Revenue growth%
20.44
18.67
17.80
16.07
16.88
17.89
20.52
17.91
18.00
16.58
13.02
17.91
17.90
81
27.12
Gross margin%
14.10
13.95
12.05
10.91
10.15
11.46
12.62
10.56
12.30
13.00
7.85
12.30
12.18
8
13.95
Operating margin%
5.68
4.65
7.16
7.44
4.57
2.06
4.25
4.06
1.46
0.40
13.52
2.06
4.41
7
23.71
Net margin%
1.29
2.38
4.97
7.40
8.94
11.65
9.66
6.96
5.82
3.14
18.80
6.96
6.39
10
13.56
P/E ratio (avg)x
36.46
42.83
48.85
54.96
65.66
65.78
72.49
73.41
72.68
85.50
22.97
72.68
65.72
19
8.225
EV/EBITx
44.38
45.54
50.39
50.69
47.19
48.04
53.06
57.38
59.77
54.50
31.86
54.50
50.54
27
22.14
FCF yield (avg)%
2.03
0.40
2.76
3.37
5.56
4.18
1.98
3.03
4.89
6.88
25.94
4.18
3.20
14
20.72
FCF margin%
11.83
13.32
13.77
14.30
14.26
17.15
18.77
16.96
17.82
17.03
8.41
17.15
15.63
20
0.938
FCF / Net incomex
0.953
1.062
1.061
1.100
1.164
1.066
1.229
1.298
1.490
1.590
1.012
1.298
1.132
40
15.58
ROIC%
25.56
25.39
24.42
27.10
24.13
24.63
23.36
22.14
19.93
22.64
15.19
22.64
24.27
53
21.39
Return on equity%
23.43
24.59
27.12
24.50
23.94
22.91
21.81
21.39
19.25
21.92
24.94
21.81
23.17
14
28.84
Return on assets%
18.15
16.13
16.58
14.56
13.88
13.01
13.40
15.37
13.19
15.57
8.11
13.40
14.97
78
0.01
EPS$
—
—
—
—
—
—
—
—
—
—
0.01
5.04%
0.78%
—
13.80
EPS growth%
15.29
15.07
17.14
17.04
18.72
20.74
22.34
24.20
24.61
25.54
10.06
24.20
19.73
43
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
4.95%
3.81%
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.01
10.48%
9.25%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
0.01
(3.35%)
(5.50%)
—
5.54
Div yield (avg)%
5.47
7.53
8.28
6.20
5.69
7.86
7.65
9.60
7.51
8.91
11.17
7.86
7.59
82
11.64
Payout ratio%
23.60
20.92
20.61
22.30
21.69
24.23
24.72
22.08
19.29
18.20
14.10
22.08
21.89
21
413.3
Shares (diluted)M
455.8
487.3
481.1
506.3
525.1
571.8
628.5
694.8
734.7
737.1
404.9
7.02%
6.47%
38
17.26
Buyback yield%
17.82
18.52
16.36
13.81
14.74
12.28
11.05
12.83
15.16
15.96
28.17
12.83
14.95
91
0.790
D/E ratiox
1.334
1.197
1.242
1.332
1.158
1.204
1.132
1.087
0.973
0.915
0.436
1.087
1.177
71
6.426
Enterprise value$M
8.145
8.697
9.573
11.20
10.96
11.95
11.63
12.07
13.11
13.93
3.025
4.91%
6.08%
78
1.181
LT debt$M
11.82
12.51
13.88
13.53
14.08
16.05
17.02
17.23
19.40
20.36
6.937
7.65%
5.88%
27
Revenue
$13.81M
1.93%
1.00×
Cost of revenue
$8.658M
1.61%
0.97×
Operating expenses
$2.432M
2.86%
1.10×
Property and equipment
16.77%
Spread over hurdle
22.03%