0.095
Revenue$M
0.117
0.119
0.117
0.120
0.119
0.122
0.124
0.126
0.126
0.127
0.098
1.29%
0.77%
77
5.50
Revenue growth%
29.53
29.28
27.44
28.30
27.15
25.33
25.69
23.14
20.75
20.17
12.46
23.14
26.42
15
22.37
Gross margin%
22.82
22.83
25.46
23.51
22.99
23.48
24.70
22.75
23.65
25.68
29.54
23.65
23.49
57
4.29
Operating margin%
18.05
17.08
16.64
18.42
17.32
15.26
14.05
12.40
13.72
12.10
22.25
13.72
15.95
46
15.13
Net margin%
12.11
14.39
11.83
9.57
11.32
13.89
14.39
12.74
11.20
10.70
9.01
12.74
11.97
53
21.83
P/E ratio (avg)x
46.24
44.34
45.68
51.19
50.44
59.03
62.33
70.03
70.80
81.45
35.77
70.03
55.11
31
12.36
EV/EBITx
15.10
13.33
12.57
11.62
10.70
11.00
10.10
8.951
8.124
8.804
31.45
8.951
10.85
25
4.43
FCF yield (avg)%
16.27
17.76
19.26
19.50
20.73
22.90
23.68
20.97
19.25
19.11
20.53
20.97
19.38
38
28.16
FCF margin%
11.90
14.16
15.77
17.70
16.16
17.69
17.15
14.33
11.69
11.70
21.32
14.33
15.05
24
1.612
FCF / Net incomex
1.002
1.125
1.076
1.219
1.353
1.262
1.319
1.515
1.399
1.609
1.134
1.399
1.290
32
29.72
ROIC%
18.70
18.57
16.88
18.81
16.93
18.72
17.31
15.45
13.18
13.45
10.20
15.45
17.12
12
27.22
Return on equity%
12.76
10.07
9.80
9.81
8.97
9.86
12.80
10.23
7.23
9.41
25.73
9.86
9.83
88
14.29
Return on assets%
14.19
14.00
15.63
17.68
17.35
14.69
15.23
13.47
11.05
12.82
13.80
13.47
14.44
70
0.05
EPS$
0.02
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.01
0.01
0.05
1.74%
(1.69%)
—
12.67
EPS growth%
24.74
25.19
24.34
26.18
25.07
22.61
22.94
24.88
22.78
22.37
17.84
22.78
24.54
21
0.01
Bookvalue per sh$
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.05
0.05
0.05
0.04
1.61%
1.72%
—
0.06
FCF per share$
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
3.11%
0.98%
—
0.02
Dividend per sh$
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.08
0.02
15.61%
7.78%
—
26.09
Div yield (avg)%
28.00
30.85
30.80
31.37
28.39
30.58
28.95
28.74
27.11
27.58
3.13
28.74
28.84
91
14.77
Payout ratio%
25.77
23.88
21.51
19.27
16.85
16.54
13.64
12.49
12.64
12.94
14.26
12.94
16.69
55
1.789
Shares (diluted)M
1.907
1.742
1.853
1.757
2.000
2.112
1.911
1.950
2.109
2.167
1.797
1.61%
0.68%
49
27.39
Buyback yield%
19.62
21.35
23.21
21.71
20.89
19.42
16.47
15.95
17.41
19.01
16.20
17.41
19.52
67
0.367
D/E ratiox
0.562
0.572
0.606
0.637
0.565
0.498
0.432
0.403
0.404
0.415
1.295
0.415
0.530
28
0.111
Enterprise value$M
0.121
0.118
0.116
0.114
0.113
0.108
0.120
0.130
0.128
0.132
0.065
3.12%
0.04%
35
0.033
LT debt$M
0.196
0.223
0.233
0.241
0.273
0.259
0.254
0.271
0.305
0.306
0.018
2.33%
6.15%
18
Revenue
$0.127M
0.77%
1.00×
Cost of revenue
$0.072M
0.61%
0.98×
Operating expenses
$0.019M
0.57%
0.98×
Property and equipment
16.83%
Spread over hurdle
35.94%