1.869
Revenue$M
5.903
6.359
6.842
7.543
8.096
8.528
9.108
9.773
10.36
11.04
1.982
6.40%
7.12%
22
5.30
Revenue growth%
23.44
25.80
23.21
21.44
20.81
18.41
15.49
18.23
19.88
19.32
22.49
18.41
20.35
94
18.08
Gross margin%
17.37
18.70
16.16
16.87
17.48
16.25
18.75
19.30
22.01
20.24
11.78
19.30
18.09
24
17.92
Operating margin%
28.56
29.00
27.99
25.96
27.39
27.41
24.78
22.78
20.63
23.26
10.62
23.26
26.67
17
2.48
Net margin%
13.84
12.96
10.80
8.71
6.96
7.43
9.08
11.85
13.45
11.83
11.45
11.83
11.32
31
32.77
P/E ratio (avg)x
43.37
47.73
53.93
61.55
63.65
71.28
70.24
72.80
73.02
80.13
18.84
72.80
66.95
31
11.04
EV/EBITx
8.254
7.831
8.367
9.184
9.284
8.580
9.493
10.48
11.98
13.73
13.53
10.48
9.234
35
8.30
FCF yield (avg)%
8.93
6.54
4.67
7.54
7.56
6.94
5.21
4.06
4.73
3.50
2.51
4.73
5.88
73
19.92
FCF margin%
27.10
24.95
22.06
23.50
26.20
28.73
26.51
28.80
31.36
28.59
22.09
28.73
26.80
43
0.678
FCF / Net incomex
0.988
1.117
1.247
1.439
1.455
1.707
1.914
2.096
2.163
2.433
0.159
2.096
1.581
62
17.66
ROIC%
21.85
22.71
21.43
24.27
24.86
25.99
28.18
29.84
31.78
32.03
8.58
29.84
25.43
88
28.43
Return on equity%
6.04
5.81
7.04
8.31
10.36
9.49
6.69
6.31
8.84
7.37
23.57
7.37
7.21
74
5.56
Return on assets%
11.63
14.09
12.61
10.95
10.89
8.81
8.09
9.68
9.58
11.21
29.17
9.58
10.92
29
0.06
EPS$
0.07
0.08
0.08
0.09
0.09
0.10
0.10
0.11
0.13
0.13
0.06
6.76%
7.89%
—
11.86
EPS growth%
17.92
18.01
17.77
18.44
19.21
18.06
19.83
19.79
20.88
22.44
9.01
19.83
18.82
60
0.03
Bookvalue per sh$
0.02
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.05
1.63%
(0.20%)
—
0.08
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.07
3.42%
0.07%
—
0.04
Dividend per sh$
0.07
0.08
0.10
0.10
0.12
0.13
0.15
0.17
0.19
0.19
0.02
9.64%
11.67%
—
17.61
Div yield (avg)%
19.29
19.53
19.75
20.14
19.02
19.12
20.03
19.63
16.82
19.21
9.71
19.21
19.41
38
4.14
Payout ratio%
5.40
3.97
6.83
4.70
3.62
3.33
4.27
1.33
0.40
0.40
18.66
1.33
3.79
40
83.12
Shares (diluted)M
107.6
125.8
143.2
156.3
178.9
179.9
202.9
223.8
265.9
258.6
82.65
7.65%
10.05%
35
26.62
Buyback yield%
16.49
18.67
16.21
15.07
12.69
11.14
9.46
11.91
10.00
12.18
10.64
11.14
12.43
22
1.022
D/E ratiox
1.514
1.532
1.688
1.732
1.982
2.196
2.358
2.665
2.627
2.920
1.208
2.627
2.089
84
0.464
Enterprise value$M
6.405
5.745
6.192
6.572
6.245
6.309
6.547
6.402
5.681
5.944
3.439
(0.98%)
0.03%
38
5.785
LT debt$M
7.465
6.787
7.295
6.347
6.191
6.567
6.016
6.442
6.845
6.459
0.678
0.85%
(1.55%)
13
Revenue
$11.04M
7.12%
1.00×
Cost of revenue
$4.680M
6.86%
0.98×
Operating expenses
$2.574M
7.45%
1.03×
Property and equipment
20.96%
Return on capital
240.73%
Spread over hurdle
232.76%