0.170
Revenue$M
0.112
0.119
0.128
0.140
0.148
0.161
0.171
0.180
0.198
0.215
0.189
7.77%
7.56%
42
15.09
Revenue growth%
24.15
23.87
24.11
21.45
18.93
17.55
16.57
18.83
20.92
22.71
18.66
18.83
21.19
36
24.81
Gross margin%
31.93
31.55
30.87
29.51
31.50
31.90
32.54
33.89
31.11
28.25
10.79
31.90
31.52
85
16.28
Operating margin%
15.14
16.85
15.28
17.95
15.06
18.02
17.37
19.44
18.19
16.57
10.29
18.02
17.11
68
9.95
Net margin%
2.66
4.25
7.02
5.99
5.28
3.68
4.40
3.83
4.78
7.30
17.37
4.40
4.59
30
34.48
P/E ratio (avg)x
43.77
47.34
56.02
54.96
63.16
66.83
73.44
75.44
77.28
81.96
10.99
75.44
64.99
84
18.65
EV/EBITx
34.90
40.56
48.15
49.19
59.04
69.79
82.22
87.46
93.29
105.1
24.21
87.46
64.41
60
17.47
FCF yield (avg)%
21.29
18.64
21.11
23.25
23.72
22.68
20.72
19.82
17.91
16.11
4.21
19.82
20.92
49
2.97
FCF margin%
18.85
18.07
20.70
22.31
22.68
24.11
25.41
24.78
24.62
24.47
5.57
24.62
23.40
86
0.332
FCF / Net incomex
1.822
2.179
2.292
2.250
2.236
2.188
2.432
2.904
2.873
3.412
0.507
2.873
2.271
75
23.50
ROIC%
13.03
12.40
12.28
10.07
11.39
10.03
8.53
9.57
7.86
9.03
7.49
9.03
10.05
43
10.98
Return on equity%
13.20
10.25
10.51
11.44
13.01
10.95
10.61
12.78
12.13
14.09
4.96
12.13
11.79
59
24.05
Return on assets%
8.51
9.53
8.92
7.74
5.31
7.89
7.00
6.79
8.12
9.24
24.64
7.89
8.00
83
0.07
EPS$
0.30
0.35
0.35
0.40
0.40
0.44
0.44
0.46
0.50
0.58
0.08
7.48%
7.80%
—
15.08
EPS growth%
19.45
17.19
17.37
18.41
18.06
19.80
19.67
19.69
18.37
17.50
2.14
19.67
18.39
70
0.15
Bookvalue per sh$
0.08
0.08
0.09
0.10
0.11
0.11
0.11
0.13
0.14
0.14
0.15
3.83%
5.70%
—
0.13
FCF per share$
0.15
0.15
0.17
0.16
0.19
0.20
0.23
0.26
0.24
0.27
0.19
7.79%
5.60%
—
0.04
Dividend per sh$
0.06
0.07
0.08
0.08
0.10
0.11
0.13
0.14
0.15
0.15
0.09
9.66%
10.64%
—
17.65
Div yield (avg)%
14.93
16.16
15.79
13.70
14.40
15.27
13.60
14.08
14.94
13.24
23.85
14.08
14.67
18
27.01
Payout ratio%
4.40
4.07
3.80
1.62
3.28
1.68
0.54
1.13
0.40
0.40
8.94
0.54
1.65
23
0.636
Shares (diluted)M
0.510
0.544
0.480
0.495
0.497
0.466
0.483
0.417
0.431
0.433
0.639
(2.74%)
(2.12%)
30
17.81
Buyback yield%
25.98
23.86
25.33
22.98
20.39
22.73
25.10
22.93
24.97
27.81
9.51
24.97
24.42
58
1.385
D/E ratiox
1.278
1.219
1.400
1.462
1.468
1.506
1.526
1.432
1.341
1.372
0.373
1.432
1.416
93
0.101
Enterprise value$M
0.270
0.264
0.299
0.312
0.368
0.403
0.474
0.463
0.517
0.625
0.058
11.17%
10.19%
42
0.178
LT debt$M
0.113
0.134
0.143
0.139
0.162
0.174
0.186
0.210
0.242
0.276
0.176
11.27%
10.51%
58
Revenue
$0.215M
7.56%
1.00×
Cost of revenue
$0.142M
7.38%
0.98×
Operating expenses
$0.032M
8.62%
1.10×
Goodwill & intangibles
16.58%
Property and equipment
15.92%
Spread over hurdle
10.46%