0.422
Revenue$M
0.985
0.998
1.000
1.002
1.005
1.022
1.050
1.046
1.061
1.071
0.432
1.28%
0.93%
13
25.36
Revenue growth%
31.85
29.36
31.37
29.09
26.75
29.08
29.19
26.68
26.59
25.45
7.32
26.68
29.09
7
21.45
Gross margin%
12.36
12.81
14.79
15.59
13.94
12.88
9.90
10.10
7.11
4.85
27.31
9.90
12.59
45
29.93
Operating margin%
22.81
24.20
24.15
21.29
20.97
21.08
20.39
20.31
22.86
23.29
7.04
21.08
22.05
74
20.40
Net margin%
33.25
35.57
36.43
33.69
31.69
33.51
31.54
31.11
32.83
35.38
19.61
32.83
33.38
37
6.616
P/E ratio (avg)x
43.12
45.92
48.98
46.06
43.57
47.41
50.03
48.07
54.53
50.29
12.12
50.03
47.74
28
15.12
EV/EBITx
14.68
13.69
11.80
11.97
11.00
11.91
10.62
11.42
11.12
10.13
26.46
11.12
11.61
80
7.53
FCF yield (avg)%
13.83
13.32
15.75
15.70
17.74
18.43
21.32
18.63
20.96
22.13
9.35
20.96
18.09
21
9.57
FCF margin%
17.06
15.71
14.74
16.24
13.77
15.51
15.40
13.41
12.32
10.76
29.34
13.41
15.07
58
0.803
FCF / Net incomex
1.696
1.697
1.995
1.878
1.797
1.882
1.813
2.062
2.365
2.293
0.554
2.062
1.880
78
9.15
ROIC%
5.90
6.86
5.40
4.04
6.05
8.49
9.78
12.17
13.50
14.90
8.63
12.17
7.68
90
28.37
Return on equity%
2.66
4.94
7.73
4.92
3.90
6.77
6.64
8.25
5.33
7.81
12.44
6.77
5.98
42
23.85
Return on assets%
24.98
25.46
27.00
25.08
27.02
29.65
28.16
27.38
28.41
27.68
27.78
28.16
27.20
29
0.11
EPS$
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.08
0.08
0.08
0.12
2.29%
4.09%
—
8.85
EPS growth%
32.06
31.26
28.55
30.05
29.14
27.11
27.45
29.66
28.47
25.93
25.70
27.45
28.84
64
0.12
Bookvalue per sh$
0.26
0.27
0.27
0.29
0.34
0.33
0.39
0.41
0.43
0.47
0.07
7.01%
6.45%
—
0.10
FCF per share$
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.15
(3.06%)
(1.82%)
—
0.08
Dividend per sh$
0.07
0.07
0.07
0.07
0.07
0.08
0.07
0.07
0.07
0.06
0.12
(3.15%)
(0.74%)
—
23.09
Div yield (avg)%
23.82
25.61
28.32
28.23
28.10
30.50
29.42
28.86
26.75
29.12
6.63
29.12
28.27
36
16.05
Payout ratio%
15.61
16.73
17.93
15.87
15.78
17.76
14.78
15.89
13.98
13.89
18.86
14.78
15.82
15
1.561
Shares (diluted)M
2.179
2.536
2.712
2.711
2.815
2.923
3.037
3.293
3.386
3.504
1.582
4.48%
6.37%
79
9.87
Buyback yield%
20.71
18.63
16.44
18.25
15.28
16.38
14.71
12.27
11.60
10.46
6.92
12.27
15.83
18
0.146
D/E ratiox
1.416
1.640
1.746
1.955
2.270
2.480
2.425
2.676
2.671
2.610
0.120
2.610
2.347
81
0.627
Enterprise value$M
0.986
1.124
1.245
1.384
1.519
1.727
1.863
1.880
1.782
1.717
0.741
2.48%
5.82%
12
0.863
LT debt$M
0.634
0.624
0.642
0.678
0.663
0.714
0.763
0.709
0.662
0.596
0.670
(2.10%)
(0.08%)
76
Revenue
$1.071M
0.93%
1.00×
Cost of revenue
$0.666M
0.98%
1.01×
Operating expenses
$0.125M
0.29%
0.94×
Property and equipment
16.32%
Spread over hurdle
19.85%