0.543
Revenue$M
0.655
0.717
0.768
0.838
0.898
0.985
1.054
1.146
1.251
1.358
0.588
8.61%
8.20%
91
21.37
Revenue growth%
26.37
26.65
23.84
22.80
24.05
23.96
23.75
26.43
27.58
29.17
20.09
26.43
25.21
29
12.33
Gross margin%
24.24
22.51
25.30
24.74
24.59
22.11
22.81
24.12
21.17
23.84
7.50
22.81
23.98
15
17.23
Operating margin%
5.64
7.15
5.10
4.28
4.84
5.05
4.93
6.42
4.06
1.20
2.95
4.93
4.99
19
28.92
Net margin%
26.75
27.38
26.56
23.96
24.26
25.94
24.71
27.22
28.16
29.84
18.91
27.22
26.65
79
14.09
P/E ratio (avg)x
40.29
40.16
45.03
48.06
45.27
52.30
55.07
62.65
63.31
60.24
13.38
60.24
50.18
28
23.65
EV/EBITx
37.12
36.34
39.26
39.84
38.67
38.32
44.13
43.58
45.43
45.13
11.41
44.13
39.55
56
7.15
FCF yield (avg)%
29.44
29.70
32.65
31.66
32.15
32.04
33.84
35.62
38.40
41.37
28.82
35.62
32.40
33
4.22
FCF margin%
14.68
14.14
11.95
11.13
9.79
7.91
5.15
6.75
4.35
3.46
25.39
5.15
8.85
86
0.727
FCF / Net incomex
2.047
2.026
2.236
2.517
2.907
3.160
3.425
3.688
3.693
4.120
1.476
3.688
3.033
71
23.46
ROIC%
8.66
6.98
7.73
7.68
4.96
7.14
9.69
11.53
10.36
9.96
4.13
9.96
8.19
37
14.54
Return on equity%
30.73
32.85
33.08
30.95
33.41
32.02
32.77
31.08
30.97
28.55
23.90
31.08
31.55
81
11.37
Return on assets%
15.35
12.74
13.02
10.55
8.41
6.74
5.55
4.82
2.41
0.83
2.52
4.82
7.57
60
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
3.47%
2.27%
—
8.05
EPS growth%
28.77
26.73
27.59
27.01
27.33
28.35
30.52
28.14
29.89
31.93
27.77
29.89
28.25
9
—
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(2.54%)
(1.16%)
—
0.01
FCF per share$
0.02
0.02
0.01
0.01
0.01
0.01
0.02
0.01
0.01
0.01
0.01
(2.57%)
(3.63%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
1.46%
3.33%
—
19.29
Div yield (avg)%
1.50
0.40
0.40
0.40
0.57
2.37
3.79
1.29
3.09
2.00
2.12
2.37
1.40
13
23.62
Payout ratio%
2.08
0.40
1.31
0.96
0.40
0.40
3.30
5.52
3.82
5.89
29.31
3.82
1.69
86
31.32
Shares (diluted)M
26.21
29.52
30.00
28.41
29.76
32.97
37.37
36.18
36.28
37.87
30.48
4.94%
2.71%
71
22.33
Buyback yield%
11.40
11.43
11.66
12.99
14.33
12.47
12.09
11.53
12.86
10.90
10.86
12.09
11.88
68
0.252
D/E ratiox
1.161
1.017
0.938
0.840
0.749
0.725
0.667
0.615
0.630
0.637
1.785
0.637
0.737
64
1.309
Enterprise value$M
0.230
0.237
0.262
0.278
0.294
0.311
0.327
0.297
0.296
0.286
1.648
(0.58%)
2.66%
85
1.571
LT debt$M
1.683
1.547
1.471
1.579
1.508
1.514
1.433
1.333
1.484
1.411
0.684
(1.31%)
(1.02%)
8
Revenue
$1.358M
8.20%
1.00×
Cost of revenue
$0.864M
8.18%
1.00×
Operating expenses
$0.258M
8.56%
1.03×
Property and equipment
19.93%
Spread over hurdle
(5.44%)