2.908
Revenue$M
8.257
8.860
9.404
9.981
10.73
11.29
12.06
12.63
13.07
13.50
3.175
4.71%
5.69%
66
21.20
Revenue growth%
20.86
23.24
21.09
19.89
18.33
18.58
21.15
18.16
21.07
19.09
12.77
19.09
20.38
40
7.76
Gross margin%
37.01
37.91
35.85
35.28
37.50
37.94
36.25
35.20
32.35
30.72
6.37
35.20
36.05
72
5.55
Operating margin%
20.46
20.64
21.65
23.44
24.05
24.61
26.27
27.17
24.35
23.59
24.47
24.61
23.82
52
12.71
Net margin%
20.11
22.84
19.96
21.78
20.13
21.81
19.33
20.33
21.91
19.84
8.36
20.33
20.23
51
12.83
P/E ratio (avg)x
4.954
4.837
5.203
5.648
5.492
6.036
5.338
4.913
5.375
4.867
26.14
5.338
5.270
22
10.92
EV/EBITx
54.66
56.17
58.45
60.07
58.26
62.85
68.53
68.67
68.14
70.60
26.21
68.53
61.46
37
23.33
FCF yield (avg)%
5.90
8.88
9.46
7.76
7.92
8.86
10.52
9.03
8.81
6.99
16.71
8.86
8.84
77
25.55
FCF margin%
29.13
30.69
27.78
28.31
26.72
26.49
26.86
28.28
30.51
32.71
25.56
28.28
28.29
30
1.278
FCF / Net incomex
0.529
0.541
0.511
0.473
0.433
0.485
0.494
0.512
0.499
0.550
1.012
0.499
0.505
94
21.56
ROIC%
2.43
5.13
5.80
7.97
5.63
3.75
3.45
2.72
0.44
0.40
26.12
2.72
3.60
85
8.78
Return on equity%
11.62
10.76
10.81
8.23
9.93
8.37
10.12
11.71
9.84
7.88
10.73
9.84
10.02
76
14.49
Return on assets%
25.07
23.53
23.93
23.09
20.71
21.34
19.13
20.44
23.17
25.28
24.95
21.34
23.13
22
0.04
EPS$
0.05
0.05
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.05
0.04
2.26%
1.07%
—
17.26
EPS growth%
21.02
21.04
19.87
17.90
15.49
15.63
16.56
16.09
14.11
12.92
15.30
15.63
16.32
10
0.06
Bookvalue per sh$
0.09
0.09
0.11
0.13
0.13
0.13
0.15
0.16
0.16
0.18
0.04
7.10%
9.11%
—
0.06
FCF per share$
0.06
0.06
0.07
0.08
0.07
0.07
0.08
0.09
0.08
0.08
0.05
1.15%
3.08%
—
0.03
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(2.93%)
(3.88%)
—
15.64
Div yield (avg)%
17.93
19.30
19.07
17.53
16.09
14.99
17.60
18.15
19.84
21.32
4.67
18.15
18.04
93
7.58
Payout ratio%
13.90
12.24
12.83
15.04
14.14
12.75
12.77
12.71
14.62
17.13
2.83
12.77
13.37
9
80.32
Shares (diluted)M
92.75
105.9
116.6
129.6
121.9
115.7
110.9
107.9
112.4
118.9
82.64
(0.50%)
2.46%
75
6.97
Buyback yield%
14.02
14.85
17.38
18.69
16.92
15.48
16.76
14.04
14.82
15.98
2.07
15.48
15.73
60
1.416
D/E ratiox
2.328
2.393
2.323
2.645
3.036
3.539
4.080
4.008
4.119
4.819
0.208
4.080
3.288
22
14.05
Enterprise value$M
11.31
11.77
13.53
13.24
12.94
13.71
15.44
14.89
17.38
18.31
7.122
7.19%
5.36%
10
14.70
LT debt$M
16.25
16.34
16.18
18.00
17.83
20.14
21.64
21.98
19.88
19.40
11.57
1.71%
2.31%
22
Revenue
$13.50M
5.69%
1.00×
Cost of revenue
$6.946M
5.69%
1.00×
Operating expenses
$3.278M
5.30%
0.96×
Property and equipment
15.79%
Spread over hurdle
21.79%