0.257
Revenue$M
0.735
0.789
0.842
0.919
0.983
1.025
1.112
1.201
1.287
1.387
0.285
7.13%
7.32%
79
3.91
Revenue growth%
15.34
17.98
19.05
16.70
13.78
13.19
12.42
10.69
13.55
12.45
6.83
12.45
13.67
54
13.31
Gross margin%
33.38
35.32
38.22
38.56
36.78
37.11
38.77
39.02
40.66
42.61
2.13
39.02
38.39
45
2.33
Operating margin%
10.03
7.55
8.60
7.57
10.37
10.97
11.65
14.65
12.40
12.03
12.47
12.03
10.67
22
29.48
Net margin%
20.50
21.52
23.02
21.19
24.00
24.91
27.00
27.13
26.23
25.17
6.41
26.23
24.46
76
35.64
P/E ratio (avg)x
19.82
18.92
19.80
22.51
21.82
23.91
25.88
28.98
30.01
28.17
24.52
28.17
23.21
46
22.00
EV/EBITx
9.604
9.275
9.098
10.20
10.29
11.64
12.56
13.13
13.18
14.93
19.96
13.13
10.97
21
15.23
FCF yield (avg)%
10.11
11.12
13.27
12.86
12.73
10.22
7.78
7.19
5.98
8.15
14.28
7.78
10.17
58
16.61
FCF margin%
16.71
13.73
12.82
11.54
12.48
13.15
12.24
13.28
12.66
11.79
25.64
12.66
12.74
5
1.402
FCF / Net incomex
2.210
2.446
2.563
2.949
3.122
3.524
4.020
4.552
4.529
4.403
1.476
4.403
3.323
30
12.45
ROIC%
15.56
16.24
18.81
18.28
19.11
19.58
17.24
14.60
14.69
12.35
9.75
14.69
16.74
93
12.49
Return on equity%
24.19
23.21
23.15
21.62
23.82
20.93
21.00
23.77
23.32
25.92
16.31
23.32
23.27
92
23.55
Return on assets%
9.98
8.50
10.81
13.19
15.60
12.77
10.96
9.42
10.52
7.74
25.50
10.52
10.67
54
0.03
EPS$
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.03
4.88%
6.59%
—
19.83
EPS growth%
18.56
17.56
14.80
13.53
15.44
18.44
19.32
19.58
19.99
19.15
25.65
19.32
18.50
39
0.03
Bookvalue per sh$
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.03
0.03
2.21%
4.31%
—
0.02
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
4.65%
2.33%
—
0.03
Dividend per sh$
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.04
0.01
3.52%
5.77%
—
7.37
Div yield (avg)%
16.58
14.95
16.53
13.99
14.49
11.94
13.06
10.18
11.76
13.18
6.13
11.94
13.59
62
14.80
Payout ratio%
6.10
9.00
10.84
11.18
8.96
9.08
7.92
6.65
7.15
9.28
6.79
7.92
8.98
61
44.74
Shares (diluted)M
74.61
73.71
88.07
93.67
106.0
123.1
126.7
129.1
146.4
167.4
45.54
9.57%
9.01%
47
20.26
Buyback yield%
10.23
8.34
6.75
4.49
5.63
7.73
7.80
7.37
4.81
5.57
26.29
7.37
7.06
88
1.304
D/E ratiox
1.115
1.256
1.448
1.532
1.586
1.782
1.760
1.850
2.098
2.086
1.661
1.850
1.673
86
0.363
Enterprise value$M
1.175
1.055
1.073
1.015
0.930
0.877
0.895
0.766
0.787
0.664
1.124
(6.51%)
(6.61%)
20
1.454
LT debt$M
1.467
1.449
1.460
1.618
1.681
1.851
1.822
2.086
2.240
2.217
0.070
5.69%
3.43%
65
Revenue
$1.387M
7.32%
1.00×
Cost of revenue
$0.969M
7.30%
1.00×
Operating expenses
$0.208M
6.52%
0.93×
Property and equipment
17.19%
Spread over hurdle
(9.16%)