0.152
Revenue$M
1.102
1.143
1.186
1.224
1.281
1.343
1.408
1.423
1.485
1.568
0.156
4.13%
3.73%
79
19.65
Revenue growth%
16.71
17.56
15.23
15.31
18.26
20.00
20.23
19.31
17.65
17.48
21.64
19.31
17.61
11
20.57
Gross margin%
14.83
12.48
12.55
14.51
15.17
17.70
19.26
19.43
16.51
14.55
5.74
17.70
15.00
20
23.83
Operating margin%
17.77
17.22
19.49
20.21
20.18
22.74
20.17
20.98
20.94
21.98
10.25
20.98
20.20
36
13.19
Net margin%
24.99
23.58
23.51
21.74
21.19
18.70
19.51
16.61
13.71
11.72
25.54
16.61
20.35
57
36.22
P/E ratio (avg)x
22.60
21.42
25.06
24.79
23.96
24.41
27.20
26.15
30.37
31.35
28.91
27.20
24.93
39
9.912
EV/EBITx
27.77
29.19
33.29
32.34
35.36
33.40
30.80
29.17
27.71
26.26
16.40
29.17
29.99
91
4.81
FCF yield (avg)%
12.75
11.77
12.50
13.13
11.98
11.76
11.18
12.39
15.37
14.36
23.85
12.39
12.44
66
2.08
FCF margin%
12.65
13.42
16.09
13.34
11.60
9.98
11.42
13.72
11.70
13.47
18.00
11.70
13.00
39
1.243
FCF / Net incomex
0.343
0.346
0.334
0.309
0.274
0.262
0.254
0.237
0.229
0.229
0.773
0.237
0.268
48
24.32
ROIC%
14.48
16.78
15.01
16.39
16.14
17.68
17.41
17.75
16.20
13.28
11.26
17.41
16.30
46
27.83
Return on equity%
29.42
28.12
25.48
26.12
25.92
24.47
24.22
25.50
27.15
26.64
13.44
25.50
26.02
64
21.26
Return on assets%
23.63
21.08
19.03
19.86
18.35
19.78
22.01
22.91
22.04
22.94
21.46
22.04
21.54
73
0.01
EPS$
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.07
0.01
9.40%
9.11%
—
10.14
EPS growth%
0.40
0.40
0.40
1.89
1.48
0.40
1.85
0.40
1.62
3.92
22.57
1.62
0.94
75
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
3.76%
6.06%
—
0.01
FCF per share$
—
—
—
—
—
—
—
—
—
—
0.01
0.14%
0.49%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(5.92%)
(3.84%)
—
3.37
Div yield (avg)%
15.56
17.46
18.35
20.00
22.82
22.77
23.49
21.88
19.08
20.57
10.12
21.88
20.29
15
11.83
Payout ratio%
32.58
35.08
35.52
38.17
35.40
35.37
37.19
39.50
37.34
36.19
14.02
37.19
35.85
67
64.57
Shares (diluted)M
74.35
78.62
82.02
93.59
106.3
119.0
136.3
142.1
149.2
168.2
66.19
9.60%
8.79%
56
15.31
Buyback yield%
20.40
18.59
20.33
19.00
16.51
16.97
16.47
15.42
14.39
11.73
7.92
15.42
16.74
71
1.722
D/E ratiox
2.027
2.134
1.993
1.995
1.917
1.815
2.124
2.028
2.113
2.175
1.437
2.113
2.027
68
0.501
Enterprise value$M
0.690
0.699
0.755
0.782
0.798
0.794
0.733
0.679
0.672
0.576
0.700
(6.31%)
(2.65%)
50
0.403
LT debt$M
0.802
0.807
0.872
0.770
0.854
0.874
0.832
0.798
0.718
0.802
0.879
(1.26%)
(0.82%)
20
Revenue
$1.568M
3.73%
1.00×
Cost of revenue
$0.809M
3.46%
0.97×
Operating expenses
$0.246M
4.72%
1.10×
Property and equipment
20.83%
Spread over hurdle
70.69%