0.241
Revenue$M
0.439
0.464
0.504
0.552
0.588
0.644
0.699
0.758
0.819
0.868
0.248
8.09%
7.98%
19
23.29
Revenue growth%
1.70
4.39
4.96
7.90
9.84
11.37
12.46
11.01
12.00
9.06
20.94
11.37
9.45
36
16.90
Gross margin%
4.69
4.60
3.30
4.99
2.67
2.51
2.36
0.40
3.38
1.81
5.34
2.36
2.99
21
22.46
Operating margin%
30.66
29.82
30.97
30.34
28.95
30.26
31.38
34.33
33.99
33.87
15.36
33.87
30.82
29
22.80
Net margin%
15.49
18.30
16.80
16.26
14.01
14.86
14.12
12.08
12.47
15.11
24.32
14.12
14.98
66
13.65
P/E ratio (avg)x
40.04
39.24
44.55
48.76
56.78
59.47
58.92
62.42
74.46
79.27
37.42
62.42
57.85
19
23.27
EV/EBITx
15.03
14.20
14.00
14.46
15.06
13.49
13.24
11.30
12.18
11.23
32.57
12.18
13.74
73
12.51
FCF yield (avg)%
26.71
27.64
24.89
26.05
27.77
26.35
27.83
29.92
29.96
30.59
24.62
29.92
27.71
62
10.49
FCF margin%
27.27
28.66
25.78
23.88
25.86
24.90
25.94
25.52
22.62
25.30
13.14
25.30
25.65
69
0.902
FCF / Net incomex
1.245
1.100
0.983
0.855
0.758
0.717
0.708
0.707
0.656
0.565
0.866
0.707
0.737
59
19.12
ROIC%
6.20
5.15
4.23
3.26
1.26
0.40
2.98
2.26
0.40
1.85
29.98
1.85
2.62
32
11.10
Return on equity%
29.42
30.14
31.12
33.70
34.20
35.94
37.70
38.86
41.66
41.93
12.62
38.86
35.07
48
10.96
Return on assets%
9.54
12.15
13.39
13.57
13.55
15.45
18.11
18.57
18.70
19.69
26.03
18.57
14.51
83
0.03
EPS$
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.03
7.24%
3.69%
—
27.12
EPS growth%
24.79
22.16
21.90
23.34
25.83
23.60
23.90
21.79
20.49
19.32
23.33
21.79
22.75
7
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
4.05%
0.81%
—
0.03
FCF per share$
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.01
0.02
(9.19%)
(6.75%)
—
0.03
Dividend per sh$
0.01
0.02
0.02
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
5.27%
2.30%
—
12.69
Div yield (avg)%
1.68
3.24
5.64
5.94
2.95
0.40
0.40
1.69
1.78
3.27
4.18
1.69
2.36
83
22.31
Payout ratio%
19.08
16.24
14.11
15.76
15.96
14.06
12.51
12.94
12.54
14.41
6.43
12.94
14.26
84
9.792
Shares (diluted)M
10.38
9.223
9.766
9.841
10.32
11.18
12.40
13.88
12.83
11.68
9.460
2.51%
0.39%
41
26.90
Buyback yield%
23.63
21.57
20.34
20.42
18.17
19.00
18.86
16.42
18.29
16.41
20.71
18.29
18.93
88
0.572
D/E ratiox
1.711
1.895
1.793
1.674
1.650
1.740
1.921
2.160
2.282
2.205
1.534
2.160
1.844
57
0.346
Enterprise value$M
1.034
1.052
1.138
1.307
1.454
1.404
1.640
1.836
2.092
2.000
0.754
6.58%
7.44%
25
0.222
LT debt$M
0.738
0.743
0.802
0.778
0.842
0.907
0.900
0.822
0.833
0.893
0.415
1.17%
2.94%
21
Revenue
$0.868M
7.98%
1.00×
Cost of revenue
$0.453M
7.92%
0.99×
Operating expenses
$0.122M
7.15%
0.93×
Property and equipment
16.07%
Spread over hurdle
(4.19%)