0.098
Revenue$M
0.124
0.127
0.132
0.134
0.135
0.138
0.141
0.142
0.148
0.153
0.107
2.57%
2.47%
73
17.45
Revenue growth%
16.73
18.38
15.39
18.26
16.15
13.95
14.94
17.01
17.47
16.33
26.75
16.33
16.53
39
17.36
Gross margin%
13.93
11.75
11.66
9.49
8.79
9.47
7.57
5.24
4.26
4.03
26.82
5.24
9.13
62
11.14
Operating margin%
14.39
11.52
13.33
14.86
16.00
13.71
16.50
16.98
19.72
21.75
22.48
16.98
15.43
76
21.33
Net margin%
30.33
28.12
29.38
28.13
28.21
27.93
29.80
32.40
32.17
29.72
21.62
29.80
29.55
89
25.57
P/E ratio (avg)x
41.93
48.07
53.53
57.08
64.35
67.88
68.22
66.37
73.88
75.80
36.44
68.22
65.36
20
31.01
EV/EBITx
29.89
27.17
29.37
28.43
26.84
24.42
24.71
25.58
26.27
25.67
20.20
25.58
26.56
58
29.34
FCF yield (avg)%
23.52
23.81
20.98
21.06
18.61
19.73
21.19
21.00
23.72
21.06
14.69
21.06
21.06
18
29.67
FCF margin%
8.30
9.67
11.59
12.25
12.67
14.51
16.79
19.26
20.80
21.08
4.89
19.26
13.59
31
0.343
FCF / Net incomex
0.790
0.774
0.767
0.724
0.819
0.924
0.985
0.913
0.988
1.017
0.642
0.985
0.866
45
24.57
ROIC%
7.50
7.80
6.38
3.66
4.19
6.05
6.10
8.42
8.24
5.64
3.28
6.10
6.24
71
14.70
Return on equity%
10.05
12.89
10.19
8.14
5.75
7.61
6.36
4.19
6.72
8.04
19.80
6.72
7.82
91
26.25
Return on assets%
14.37
13.75
13.88
11.02
9.52
8.12
5.82
5.29
6.47
8.40
23.47
6.47
8.96
83
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
9.43%
6.13%
—
12.44
EPS growth%
9.95
8.06
5.10
2.71
2.02
2.86
3.90
4.03
2.73
0.40
4.84
2.86
3.38
8
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
0.01
4.11%
3.51%
—
—
FCF per share$
0.01
—
—
—
—
—
—
0.01
0.01
0.01
—
2.53%
0.47%
—
—
Dividend per sh$
—
—
—
0.01
—
—
0.01
0.01
0.01
0.01
—
2.97%
1.96%
—
13.79
Div yield (avg)%
16.40
15.54
18.34
17.86
15.96
16.01
15.94
17.23
19.80
19.40
19.54
17.23
16.82
78
2.30
Payout ratio%
15.01
17.89
20.89
19.37
19.40
19.77
17.10
17.49
16.04
15.36
17.65
17.10
17.69
73
12.51
Shares (diluted)M
19.99
21.31
21.03
22.29
25.37
27.26
28.25
30.42
30.42
29.75
13.08
3.23%
5.64%
65
6.67
Buyback yield%
18.92
17.87
18.05
16.23
16.90
15.60
17.10
17.33
19.52
18.72
14.57
17.33
17.60
36
1.203
D/E ratiox
1.267
1.236
1.308
1.239
1.243
1.400
1.446
1.689
1.962
2.289
0.487
1.689
1.354
76
0.014
Enterprise value$M
0.085
0.091
0.085
0.086
0.083
0.081
0.077
0.083
0.083
0.081
0.022
(0.56%)
(0.77%)
16
0.071
LT debt$M
0.076
0.083
0.079
0.074
0.078
0.069
0.065
0.068
0.065
0.062
0.119
(4.50%)
(1.49%)
65
Revenue
$0.153M
2.47%
1.00×
Cost of revenue
$0.106M
2.38%
0.99×
Operating expenses
$0.033M
2.23%
0.98×
Property and equipment
14.47%
Spread over hurdle
(3.75%)