0.644
Revenue$M
1.954
2.000
2.048
2.059
2.040
2.104
2.175
2.214
2.237
2.312
0.682
2.54%
1.74%
26
21.95
Revenue growth%
11.60
11.28
10.31
13.06
10.82
12.19
13.99
11.98
9.89
7.96
5.23
11.98
11.44
54
4.06
Gross margin%
15.82
13.92
11.53
13.06
11.82
10.38
13.08
15.07
14.43
14.22
11.39
14.22
13.50
70
20.56
Operating margin%
12.43
13.12
11.70
12.83
10.57
9.90
9.21
8.40
7.19
4.49
13.76
8.40
10.24
9
3.36
Net margin%
27.78
28.02
28.00
26.03
26.78
29.59
29.91
27.83
28.01
30.06
9.51
29.59
28.00
69
35.64
P/E ratio (avg)x
50.47
49.40
48.31
51.38
57.08
58.65
62.72
70.10
80.06
83.30
34.57
70.10
57.86
58
28.47
EV/EBITx
15.71
15.36
17.23
18.29
18.22
19.95
18.47
18.22
18.21
19.07
36.50
18.47
18.22
81
18.99
FCF yield (avg)%
27.17
29.46
30.25
31.36
33.83
33.26
35.20
36.63
36.69
35.77
10.28
35.77
33.54
20
16.64
FCF margin%
29.11
32.08
34.26
35.17
35.68
33.24
35.42
34.25
31.42
29.94
25.81
33.24
33.74
17
0.287
FCF / Net incomex
1.512
1.375
1.267
1.284
1.204
1.285
1.318
1.433
1.358
1.416
1.216
1.358
1.338
71
9.97
ROIC%
13.69
16.33
18.31
19.18
16.25
16.84
15.25
16.60
14.65
13.88
22.78
15.25
16.29
86
28.85
Return on equity%
7.70
7.72
5.76
6.45
9.36
6.37
4.60
1.95
2.74
0.40
13.31
2.74
6.07
73
23.41
Return on assets%
21.12
21.81
20.23
18.83
20.20
20.42
21.39
20.98
23.40
25.83
21.41
21.39
21.05
67
0.01
EPS$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
6.47%
6.82%
—
29.11
EPS growth%
14.63
15.01
13.21
12.19
11.34
11.09
9.72
8.71
5.90
7.08
10.99
8.71
11.22
23
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
—
—
—
—
—
0.02
(5.84%)
(8.05%)
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(4.42%)
(1.86%)
—
0.01
Dividend per sh$
0.02
0.02
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(5.69%)
(5.08%)
—
12.29
Div yield (avg)%
9.55
11.97
9.29
6.50
9.50
8.34
5.74
3.73
4.15
3.28
10.67
4.15
7.42
19
9.67
Payout ratio%
18.84
18.70
20.63
23.49
22.47
23.81
21.81
24.38
26.57
26.54
27.51
24.38
22.98
55
93.51
Shares (diluted)M
101.5
99.55
100.2
98.00
100.1
105.3
118.0
133.0
142.0
148.8
97.97
8.25%
3.70%
54
13.80
Buyback yield%
9.19
7.38
6.78
8.80
8.81
5.85
8.35
9.80
6.83
5.95
12.97
6.83
7.86
25
1.391
D/E ratiox
0.684
0.634
0.678
0.693
0.622
0.533
0.568
0.538
0.551
0.560
0.290
0.551
0.595
54
2.085
Enterprise value$M
2.604
2.434
2.412
2.543
2.519
2.209
2.022
1.813
1.832
1.976
1.564
(4.74%)
(1.82%)
63
1.318
LT debt$M
1.404
1.444
1.589
1.821
1.938
1.964
2.237
2.184
2.303
2.677
0.441
6.67%
7.81%
60
Revenue
$2.312M
1.74%
1.00×
Cost of revenue
$1.592M
1.69%
0.99×
Operating expenses
$0.320M
1.78%
1.00×
Property and equipment
15.97%
Spread over hurdle
76.68%