0.450
Revenue$M
0.549
0.563
0.573
0.569
0.572
0.592
0.595
0.611
0.625
0.647
0.470
2.50%
1.59%
91
5.39
Revenue growth%
22.79
19.95
21.68
19.23
17.26
19.70
18.96
21.44
18.76
19.71
7.79
19.70
19.71
12
21.85
Gross margin%
8.58
7.87
7.59
5.25
6.14
5.14
5.05
5.26
6.85
7.28
25.69
5.26
6.50
24
18.21
Operating margin%
20.73
21.76
20.83
17.87
17.16
16.53
19.14
18.17
15.83
12.94
15.61
16.53
18.02
61
18.82
Net margin%
25.57
27.91
30.08
30.46
32.81
32.26
30.86
27.89
28.93
27.93
5.87
28.93
29.50
45
28.50
P/E ratio (avg)x
54.55
57.66
69.31
74.35
88.05
102.7
103.1
107.1
126.0
141.6
24.25
107.1
95.35
53
27.38
EV/EBITx
40.76
42.31
49.80
54.50
58.65
67.94
72.50
68.51
68.20
70.58
31.25
68.51
63.30
49
2.54
FCF yield (avg)%
0.40
0.40
0.40
2.63
0.94
0.40
3.03
0.75
0.40
0.40
17.88
0.40
0.40
40
2.26
FCF margin%
23.59
21.19
21.24
19.67
19.95
17.83
14.87
13.27
10.33
12.71
6.84
13.27
18.75
35
1.009
FCF / Net incomex
1.383
1.484
1.538
1.367
1.354
1.164
1.192
1.041
0.999
1.067
0.397
1.067
1.273
74
10.56
ROIC%
13.93
12.73
9.91
7.68
8.29
8.01
10.04
10.75
12.01
14.63
8.50
10.75
10.40
26
10.83
Return on equity%
12.68
14.67
14.15
11.59
14.55
15.97
15.38
15.35
13.26
13.94
23.08
15.35
14.35
9
29.86
Return on assets%
18.02
17.55
18.07
20.32
19.23
17.03
17.48
14.60
15.59
14.88
19.52
15.59
17.51
27
0.06
EPS$
0.07
0.07
0.07
0.08
0.09
0.09
0.09
0.11
0.12
0.12
0.06
6.13%
5.83%
—
13.74
EPS growth%
22.17
24.48
26.07
27.16
29.41
29.57
30.33
32.01
33.35
33.24
2.92
32.01
29.49
44
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.06
3.06%
3.02%
—
0.04
FCF per share$
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(2.46%)
(4.50%)
—
0.03
Dividend per sh$
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.09
0.08
0.08
0.04
(0.77%)
1.04%
—
2.02
Div yield (avg)%
19.16
16.18
14.37
12.99
12.62
14.30
13.59
10.68
13.08
10.66
26.63
13.08
13.33
83
25.40
Payout ratio%
30.27
27.34
27.43
26.03
24.12
25.02
22.63
20.07
21.27
19.33
4.55
21.27
24.57
67
7.429
Shares (diluted)M
5.578
5.014
4.521
4.853
4.823
5.050
4.452
4.754
4.350
4.161
7.764
(2.91%)
(2.50%)
63
20.22
Buyback yield%
4.14
3.42
3.72
6.31
8.85
7.44
6.15
7.37
7.21
8.38
25.35
7.37
6.76
11
1.653
D/E ratiox
1.076
1.044
1.234
1.441
1.661
1.846
2.152
2.290
2.659
2.795
0.327
2.290
1.754
6
0.074
Enterprise value$M
0.175
0.168
0.187
0.192
0.212
0.233
0.250
0.233
0.240
0.266
0.370
4.66%
5.44%
17
0.198
LT debt$M
0.345
0.326
0.367
0.429
0.489
0.520
0.567
0.652
0.650
0.640
0.144
5.52%
7.17%
26
Revenue
$0.647M
1.59%
1.00×
Cost of revenue
$0.351M
1.53%
0.99×
Operating expenses
$0.109M
1.39%
0.98×
Property and equipment
18.74%
Spread over hurdle
23.18%