0.013
Revenue$M
0.072
0.077
0.082
0.088
0.095
0.102
0.108
0.116
0.123
0.133
0.014
6.82%
7.23%
80
10.72
Revenue growth%
23.21
23.99
22.06
22.59
21.05
20.03
17.68
18.39
20.72
20.82
14.05
20.03
20.94
51
8.11
Gross margin%
1.49
0.78
1.59
3.44
2.07
1.27
0.40
1.95
0.40
3.25
14.67
1.27
1.54
13
13.52
Operating margin%
10.72
9.08
7.27
8.26
9.80
7.68
8.48
9.25
7.33
8.67
6.98
8.48
8.57
6
11.52
Net margin%
5.93
3.11
4.73
2.12
2.99
5.31
7.69
4.97
7.42
4.75
21.49
5.31
4.86
37
31.67
P/E ratio (avg)x
30.00
33.29
31.70
33.11
30.96
33.17
31.09
30.16
32.95
36.93
31.37
32.95
32.33
8
8.199
EV/EBITx
23.02
21.24
18.70
15.98
16.72
14.71
15.08
16.36
16.05
16.58
8.788
16.05
16.47
61
23.51
FCF yield (avg)%
3.08
5.22
7.69
8.67
10.28
7.88
10.07
7.61
8.23
7.99
3.50
7.99
7.93
46
12.47
FCF margin%
12.83
11.64
11.64
13.31
14.77
12.10
11.56
11.48
14.22
15.99
2.56
12.10
12.47
87
1.099
FCF / Net incomex
0.083
0.073
0.076
0.074
0.072
0.071
0.070
0.065
0.066
0.066
0.654
0.066
0.071
73
7.44
ROIC%
24.34
22.51
21.07
23.12
26.07
26.31
23.43
25.16
26.68
25.62
23.22
25.62
24.75
88
7.05
Return on equity%
21.75
19.49
20.02
17.15
15.29
12.31
14.49
14.58
17.25
17.62
25.39
14.58
17.20
71
12.69
Return on assets%
26.10
25.90
24.99
26.28
26.69
27.02
26.31
27.60
26.67
26.35
19.54
26.67
26.33
90
0.01
EPS$
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.01
3.83%
2.75%
—
19.72
EPS growth%
21.38
23.70
26.15
28.96
26.08
26.54
25.36
25.61
23.24
24.81
13.34
25.36
25.49
27
0.06
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.02
0.05
1.60%
2.06%
—
0.05
FCF per share$
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.01
10.87%
11.33%
—
0.06
Dividend per sh$
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.07
0.06
0.06
0.64%
2.91%
—
28.53
Div yield (avg)%
30.46
33.07
31.94
33.83
31.73
33.96
35.19
38.08
38.44
41.30
18.22
38.08
33.90
67
28.74
Payout ratio%
11.39
12.92
13.57
10.98
13.18
15.52
13.19
12.37
13.64
14.40
15.29
13.64
13.19
62
2.324
Shares (diluted)M
2.469
2.190
2.124
2.213
2.216
2.034
1.952
2.012
2.045
1.833
2.381
(3.73%)
(2.57%)
19
11.88
Buyback yield%
23.87
26.79
24.32
22.50
23.04
23.38
24.26
26.18
27.02
29.17
15.18
26.18
24.29
16
1.031
D/E ratiox
1.238
1.462
1.542
1.482
1.507
1.678
1.835
2.101
2.048
2.086
0.198
2.048
1.610
82
0.106
Enterprise value$M
0.163
0.181
0.206
0.217
0.221
0.258
0.243
0.267
0.267
0.313
0.068
7.22%
6.85%
50
0.138
LT debt$M
0.118
0.120
0.127
0.129
0.141
0.136
0.135
0.130
0.131
0.133
0.078
(1.13%)
0.28%
39
Revenue
$0.133M
7.23%
1.00×
Cost of revenue
$0.084M
7.58%
1.03×
Operating expenses
$0.027M
6.59%
0.94×
Property and equipment
15.12%
Spread over hurdle
(7.85%)