0.515
Revenue$M
1.437
1.542
1.665
1.823
1.910
2.032
2.125
2.316
2.424
2.611
0.577
6.45%
7.00%
12
20.11
Revenue growth%
36.65
36.51
33.52
32.83
32.25
32.10
30.10
33.02
33.14
32.80
24.17
32.80
32.92
8
3.06
Gross margin%
18.39
18.45
17.03
18.63
17.54
19.80
22.32
25.04
26.94
29.08
20.96
25.04
19.22
68
28.99
Operating margin%
10.54
12.64
14.83
17.74
17.28
19.13
17.98
16.76
19.31
20.88
13.15
19.13
17.51
87
22.43
Net margin%
21.76
20.06
17.97
19.85
20.71
20.87
20.77
23.43
24.38
21.87
25.94
21.87
20.82
32
34.73
P/E ratio (avg)x
29.53
33.72
35.30
34.09
39.93
42.03
47.89
45.30
49.14
46.59
14.28
46.59
40.98
37
16.44
EV/EBITx
32.41
37.33
37.06
38.48
38.14
41.85
48.88
48.58
54.25
60.16
10.85
48.88
40.16
66
7.54
FCF yield (avg)%
30.88
32.37
32.84
35.18
36.57
35.67
36.94
35.95
33.22
31.50
13.87
35.67
34.20
5
9.06
FCF margin%
17.66
15.31
12.38
11.45
8.96
10.53
10.60
11.96
11.95
8.96
10.40
10.60
11.70
60
0.640
FCF / Net incomex
0.537
0.540
0.571
0.581
0.519
0.493
0.524
0.472
0.442
0.411
0.284
0.472
0.522
85
28.73
ROIC%
24.10
24.76
25.91
25.13
23.64
23.21
21.90
22.77
24.16
25.03
25.96
23.21
24.13
71
22.69
Return on equity%
12.21
9.53
6.59
7.46
10.17
10.34
9.80
8.43
10.44
12.74
22.52
10.34
9.99
76
20.02
Return on assets%
28.59
26.40
23.72
23.80
23.52
24.10
22.82
20.91
20.46
23.02
27.59
22.82
23.62
11
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.01
1.65%
1.99%
—
27.76
EPS growth%
15.14
16.45
13.95
11.92
14.88
15.35
14.12
13.24
14.41
13.44
12.36
14.12
14.26
42
0.03
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
(0.32%)
(1.08%)
—
0.02
FCF per share$
0.03
0.03
0.04
0.04
0.04
0.04
0.03
0.03
0.04
0.03
0.02
(2.41%)
(0.44%)
—
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
0.01
1.50%
1.92%
—
14.45
Div yield (avg)%
31.12
33.46
34.69
33.86
32.90
31.23
33.10
30.24
32.23
32.67
15.19
32.23
32.78
86
5.69
Payout ratio%
12.84
14.89
13.49
14.53
13.34
11.23
9.35
11.29
9.58
11.73
27.45
11.23
12.29
45
83.87
Shares (diluted)M
137.0
156.1
182.1
190.4
187.3
223.7
252.2
260.9
252.9
253.6
86.39
6.24%
6.88%
19
5.69
Buyback yield%
6.27
3.35
2.19
0.67
0.40
2.09
4.00
2.48
3.80
2.43
17.15
2.48
2.46
70
1.765
D/E ratiox
1.243
1.299
1.292
1.244
1.255
1.194
1.177
1.114
1.081
1.024
1.019
1.114
1.219
70
0.301
Enterprise value$M
1.477
1.611
1.561
1.638
1.606
1.593
1.485
1.550
1.528
1.528
1.980
(0.99%)
(0.93%)
58
1.418
LT debt$M
1.176
1.213
1.169
1.301
1.259
1.336
1.442
1.490
1.595
1.619
0.344
5.15%
2.62%
38
Revenue
$2.611M
7.00%
1.00×
Cost of revenue
$1.828M
7.00%
1.00×
Operating expenses
$0.484M
6.81%
0.98×
Property and equipment
14.66%
Spread over hurdle
(5.03%)