7.858
Revenue$M
7.983
8.157
8.388
8.481
8.834
9.123
9.223
9.278
9.307
9.477
8.654
1.42%
1.74%
72
24.62
Revenue growth%
21.67
23.96
22.49
24.35
22.51
22.81
24.40
22.62
24.21
24.81
14.14
24.21
23.39
36
14.29
Gross margin%
13.77
11.15
13.20
11.31
14.01
12.44
14.49
12.29
9.39
7.29
4.20
12.29
12.37
69
10.76
Operating margin%
23.98
23.80
26.39
26.79
25.05
26.92
28.15
29.28
27.53
28.88
15.89
28.15
26.86
58
2.40
Net margin%
4.76
4.17
5.72
3.11
3.14
4.03
2.16
4.21
2.03
3.07
18.10
3.07
3.58
22
19.61
P/E ratio (avg)x
46.21
48.38
53.23
58.47
61.92
61.97
62.63
62.49
60.54
58.58
6.537
61.97
59.56
74
37.21
EV/EBITx
27.79
28.02
28.37
26.99
26.66
29.88
32.03
34.34
32.18
36.32
9.591
32.18
29.12
61
27.86
FCF yield (avg)%
10.84
9.64
7.90
9.26
9.09
10.67
11.05
9.87
8.58
9.13
11.43
9.87
9.45
24
16.87
FCF margin%
24.58
21.60
20.13
18.39
16.28
18.28
15.85
18.65
16.93
19.60
25.70
18.28
18.52
67
0.509
FCF / Net incomex
0.388
0.385
0.406
0.408
0.395
0.399
0.393
0.433
0.407
0.400
0.116
0.400
0.400
93
21.72
ROIC%
14.38
14.52
16.10
16.50
15.99
15.00
17.33
17.76
20.41
20.38
12.00
17.76
16.30
50
23.57
Return on equity%
14.43
14.20
11.95
12.66
10.85
11.56
12.84
13.10
15.88
15.45
14.39
13.10
12.97
20
23.91
Return on assets%
28.87
31.74
30.57
33.27
35.21
37.98
36.95
39.12
39.45
38.41
23.43
38.41
36.08
48
0.09
EPS$
0.05
0.05
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.10
(2.14%)
(3.97%)
—
29.68
EPS growth%
26.87
26.18
26.86
26.35
25.79
28.50
26.01
28.97
28.71
28.14
19.84
28.50
26.87
50
0.04
Bookvalue per sh$
0.09
0.09
0.09
0.10
0.09
0.08
0.07
0.07
0.07
0.07
0.09
(4.11%)
(3.04%)
—
0.10
FCF per share$
0.07
0.08
0.08
0.07
0.08
0.08
0.08
0.07
0.07
0.07
0.02
(2.07%)
(0.90%)
—
0.11
Dividend per sh$
0.08
0.08
0.08
0.09
0.09
0.10
0.10
0.10
0.11
0.12
0.03
5.52%
5.43%
—
13.89
Div yield (avg)%
9.00
11.09
13.01
15.28
14.97
15.79
15.52
14.68
13.36
10.39
11.60
14.68
14.02
61
25.45
Payout ratio%
11.97
14.85
17.17
18.57
20.59
22.69
20.37
20.86
19.66
20.91
15.34
20.86
20.01
63
61.29
Shares (diluted)M
77.45
80.73
82.87
94.12
97.73
97.59
91.47
89.41
99.47
106.8
63.03
1.79%
4.64%
20
16.01
Buyback yield%
20.63
17.98
18.77
17.11
17.58
14.62
13.60
11.72
8.99
11.92
21.79
11.92
15.87
9
0.864
D/E ratiox
0.704
0.700
0.710
0.708
0.721
0.671
0.668
0.729
0.685
0.658
1.489
0.671
0.702
11
2.327
Enterprise value$M
17.62
17.36
19.09
21.88
25.55
26.36
28.37
33.69
37.68
44.69
4.239
11.83%
9.65%
90
4.415
LT debt$M
2.806
2.740
3.050
3.556
3.612
3.856
3.915
4.402
4.245
4.941
9.790
6.47%
6.54%
91
Revenue
$9.477M
1.74%
1.00×
Cost of revenue
$6.577M
1.76%
1.00×
Operating expenses
$1.019M
1.08%
0.94×
Property and equipment
15.74%
Spread over hurdle
20.53%