0.759
Revenue$M
0.424
0.454
0.489
0.522
0.565
0.628
0.695
0.754
0.822
0.891
0.849
9.54%
8.42%
58
27.02
Revenue growth%
14.04
11.33
12.25
11.56
10.39
13.16
10.70
9.09
11.15
9.18
4.09
10.70
11.24
51
7.03
Gross margin%
21.20
19.67
21.32
21.33
22.90
24.99
27.29
26.28
28.83
29.42
19.28
27.29
23.95
8
8.22
Operating margin%
0.74
0.40
1.57
1.35
0.40
1.12
2.80
0.40
1.54
4.30
28.21
1.54
1.24
66
13.87
Net margin%
16.75
18.00
20.13
21.13
20.15
18.65
21.23
21.50
21.58
24.38
15.41
21.50
20.64
37
19.29
P/E ratio (avg)x
12.35
13.39
15.05
16.57
16.42
18.36
19.09
22.34
21.94
24.02
17.84
21.94
17.47
29
31.34
EV/EBITx
34.73
32.90
35.20
33.24
37.04
40.08
44.47
42.67
48.94
45.39
13.59
44.47
38.56
62
21.50
FCF yield (avg)%
29.78
29.87
30.76
32.95
33.90
34.47
33.89
34.99
33.48
34.43
13.74
34.43
33.69
65
8.65
FCF margin%
6.11
4.87
7.16
7.56
10.15
10.87
11.70
9.06
11.09
12.25
20.19
11.09
9.60
17
0.812
FCF / Net incomex
0.968
0.956
0.912
0.911
0.998
1.115
1.142
1.177
1.367
1.341
0.341
1.177
1.057
29
15.41
ROIC%
13.40
11.39
10.41
12.97
12.28
12.85
14.03
14.15
13.63
14.33
12.83
14.03
13.18
75
18.14
Return on equity%
19.46
22.05
24.89
26.64
25.98
23.32
23.58
23.60
21.68
24.12
26.24
23.58
23.59
23
11.34
Return on assets%
13.69
13.77
12.57
10.83
10.60
13.00
14.28
17.16
18.30
18.90
4.79
17.16
13.73
82
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
10.39%
10.79%
—
2.47
EPS growth%
26.64
25.07
25.65
23.09
24.53
26.98
25.82
28.46
30.00
32.75
11.42
28.46
26.23
49
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
0.01
0.01
—
12.16%
10.30%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
1.86%
5.03%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
12.57%
10.44%
—
19.49
Div yield (avg)%
2.50
0.49
0.95
1.41
2.30
2.38
2.99
1.06
0.40
0.40
18.20
1.06
1.23
80
20.63
Payout ratio%
30.04
33.01
32.30
32.49
32.15
34.18
36.10
37.71
39.69
42.29
11.23
37.71
33.60
48
124.9
Shares (diluted)M
223.1
217.3
201.3
221.9
209.1
218.6
234.0
264.5
262.1
239.6
123.7
2.76%
2.05%
91
10.82
Buyback yield%
19.18
20.90
22.96
23.38
21.55
24.49
26.79
27.38
25.96
28.02
15.92
26.79
23.93
17
0.382
D/E ratiox
0.587
0.556
0.632
0.684
0.734
0.820
0.846
0.797
0.879
0.991
1.366
0.846
0.765
86
0.173
Enterprise value$M
0.854
0.907
1.022
1.000
0.929
1.048
0.970
1.061
1.152
1.048
0.087
2.45%
2.95%
55
0.800
LT debt$M
1.074
1.188
1.292
1.454
1.443
1.585
1.632
1.733
2.015
2.194
0.174
8.74%
8.56%
81
Revenue
$0.891M
8.42%
1.00×
Cost of revenue
$0.611M
8.26%
0.99×
Operating expenses
$0.105M
9.20%
1.07×
Property and equipment
20.71%
Spread over hurdle
10.15%