0.108
Revenue$M
1.327
1.375
1.471
1.529
1.598
1.667
1.786
1.917
2.054
2.166
0.117
6.28%
5.67%
47
11.87
Revenue growth%
18.02
17.02
16.30
19.04
22.03
24.20
26.62
24.88
22.00
23.86
16.31
24.20
22.01
89
10.03
Gross margin%
10.15
10.23
12.25
12.17
13.01
14.76
12.26
11.27
11.79
12.95
22.40
12.26
12.21
16
19.59
Operating margin%
27.67
25.78
27.17
26.85
27.75
30.39
28.05
29.61
30.62
28.21
4.31
29.61
27.90
66
11.90
Net margin%
29.90
29.88
28.04
29.30
31.81
32.15
34.30
34.20
37.05
37.18
14.43
34.30
31.98
77
29.90
P/E ratio (avg)x
9.456
9.857
8.812
8.600
9.242
7.943
8.186
7.814
6.634
6.520
15.76
7.814
8.393
67
23.54
EV/EBITx
25.33
27.71
29.90
31.88
32.60
29.15
30.00
30.06
27.24
28.85
37.76
29.15
29.53
31
14.89
FCF yield (avg)%
26.90
24.68
26.54
23.89
25.71
24.13
24.77
24.92
24.09
22.45
4.46
24.13
24.72
92
29.01
FCF margin%
13.45
15.37
18.26
19.94
21.09
19.61
17.64
14.82
16.89
19.19
4.55
17.64
17.95
62
0.303
FCF / Net incomex
1.343
1.379
1.506
1.514
1.443
1.601
1.539
1.652
1.851
1.851
1.277
1.652
1.526
37
14.35
ROIC%
13.72
12.36
14.34
13.84
12.59
15.36
16.90
16.56
16.61
16.70
20.23
16.61
14.85
10
5.39
Return on equity%
4.87
6.67
4.52
4.00
3.74
1.66
0.40
0.40
0.40
1.45
15.93
0.40
2.70
89
6.55
Return on assets%
30.42
32.88
31.57
31.44
28.95
29.28
32.22
32.63
33.96
33.44
7.76
32.63
31.90
68
0.07
EPS$
0.09
0.10
0.10
0.11
0.13
0.13
0.13
0.14
0.15
0.17
0.08
6.16%
6.75%
—
4.96
EPS growth%
8.15
7.06
5.82
6.10
7.85
7.78
4.99
4.00
5.26
5.04
14.51
5.04
5.96
64
0.06
Bookvalue per sh$
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.02
0.03
0.02
(5.80%)
(4.24%)
—
0.06
FCF per share$
0.02
0.02
0.01
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.06
(4.17%)
(1.10%)
—
0.03
Dividend per sh$
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(2.17%)
(3.87%)
—
25.30
Div yield (avg)%
21.78
23.40
24.20
25.70
26.83
27.67
25.33
24.62
26.14
24.15
13.91
25.33
24.98
34
29.00
Payout ratio%
6.09
5.20
3.44
1.18
3.45
1.46
4.13
4.60
5.59
4.95
18.98
4.60
4.37
53
14.53
Shares (diluted)M
17.26
16.37
16.93
17.78
19.41
18.42
17.00
16.50
15.76
17.42
14.28
(2.13%)
(0.56%)
58
9.07
Buyback yield%
24.29
23.83
24.13
22.58
25.36
22.84
21.21
19.54
21.79
23.59
12.81
21.79
23.22
42
1.615
D/E ratiox
0.500
0.498
0.516
0.536
0.547
0.525
0.513
0.484
0.422
0.366
0.910
0.484
0.506
13
1.980
Enterprise value$M
2.214
2.110
2.305
2.141
2.257
2.332
2.196
2.039
2.041
1.952
1.111
(2.86%)
(1.07%)
57
0.468
LT debt$M
3.362
3.953
4.524
4.690
4.711
5.483
5.539
5.841
6.032
7.118
0.596
8.61%
9.66%
26
Revenue
$2.166M
5.67%
1.00×
Cost of revenue
$0.974M
5.74%
1.01×
Operating expenses
$0.526M
5.44%
0.98×
Property and equipment
14.82%
Spread over hurdle
54.14%