9.397
Revenue$M
19.60
20.17
20.98
21.57
21.60
22.15
22.59
22.84
23.22
9.774
10.85
1.49%
2.51%
83
13.81
Revenue growth%
24.41
21.55
19.97
19.34
18.78
21.02
21.09
20.06
20.31
17.09
14.82
20.31
20.67
35
21.02
Gross margin%
3.64
4.41
6.96
7.37
4.70
2.58
5.39
5.14
2.81
18.26
8.55
4.70
4.56
33
29.64
Operating margin%
25.20
26.94
24.41
23.35
25.63
28.20
27.68
24.94
21.95
13.24
11.20
25.63
25.07
6
3.40
Net margin%
7.90
5.35
2.97
0.60
2.29
1.35
4.01
6.38
8.09
10.70
22.97
4.01
4.68
53
19.07
P/E ratio (avg)x
42.63
44.87
46.33
48.56
51.62
49.17
47.89
50.26
55.89
7.950
32.76
50.26
48.23
61
9.119
EV/EBITx
20.25
20.75
19.36
18.42
19.52
20.84
19.70
16.83
17.38
20.42
14.39
19.52
19.61
13
27.50
FCF yield (avg)%
5.13
5.28
7.10
8.80
9.09
10.38
9.13
10.39
7.45
5.70
5.03
9.13
8.12
61
15.97
FCF margin%
3.08
1.08
1.25
3.95
6.65
7.10
6.80
4.73
5.88
23.54
9.89
6.65
4.34
5
0.881
FCF / Net incomex
0.289
0.321
0.370
0.390
0.398
0.454
0.485
0.555
0.630
1.420
1.748
0.485
0.394
9
14.86
ROIC%
32.16
33.35
32.10
34.10
32.95
34.99
32.55
32.62
34.41
9.15
18.73
32.95
32.78
44
16.14
Return on equity%
20.56
18.16
17.87
15.19
15.79
15.51
14.57
11.94
9.27
28.93
22.12
14.57
15.65
14
6.02
Return on assets%
0.40
1.07
1.93
2.30
3.04
1.09
2.09
1.05
0.40
21.71
5.18
1.09
1.08
36
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(5.47%)
(0.65%)
—
4.75
EPS growth%
6.49
7.05
9.82
7.26
10.14
12.18
13.52
13.79
11.62
4.76
14.60
12.18
9.98
92
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
—
0.01
6.01%
8.47%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
6.34%
6.02%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.08%
0.81%
—
16.84
Div yield (avg)%
16.40
15.60
15.16
12.63
14.10
14.43
14.54
13.61
11.89
6.97
3.11
14.10
14.48
79
11.97
Payout ratio%
22.21
25.12
25.18
27.19
24.27
26.01
28.06
29.78
27.76
7.63
9.40
27.76
25.59
94
821.1
Shares (diluted)M
894.0
853.0
840.7
884.1
847.5
923.6
838.1
880.6
804.9
809.0
814.2
(1.86%)
(2.30%)
65
9.07
Buyback yield%
24.69
24.34
25.10
26.49
24.44
27.35
29.37
26.52
25.45
19.41
14.04
26.52
25.53
62
0.847
D/E ratiox
0.432
0.463
0.443
0.421
0.369
0.346
0.309
0.280
0.243
0.344
1.244
0.309
0.395
36
16.66
Enterprise value$M
4.416
4.501
3.992
3.882
3.327
3.550
3.733
3.206
3.042
11.31
15.05
(4.76%)
(2.53%)
68
17.63
LT debt$M
12.05
11.06
11.96
11.35
10.67
11.41
13.13
13.43
12.50
18.61
12.02
1.96%
0.37%
42
Revenue
$23.22M
2.51%
1.00×
Cost of revenue
$15.47M
2.58%
1.01×
Operating expenses
$2.903M
1.80%
0.93×
Property and equipment
17.12%
Spread over hurdle
17.30%