1.109
Revenue$M
1.970
1.971
2.028
2.083
2.153
2.213
2.199
2.187
2.185
2.261
1.163
0.98%
1.67%
46
5.69
Revenue growth%
24.08
26.66
23.82
22.03
20.65
21.77
20.00
18.11
19.61
16.75
15.94
19.61
21.21
44
14.87
Gross margin%
15.31
12.34
11.90
10.50
13.14
12.57
9.68
7.08
4.35
4.98
24.83
7.08
11.20
21
14.75
Operating margin%
20.51
19.08
17.29
16.63
15.00
14.46
13.80
16.54
16.34
15.34
29.57
15.34
16.44
23
9.58
Net margin%
22.75
19.81
17.03
16.46
19.22
17.98
15.06
12.92
14.26
14.14
11.14
14.26
16.74
8
31.65
P/E ratio (avg)x
25.33
23.03
25.37
26.08
26.45
23.83
26.33
29.44
32.60
32.77
21.59
29.44
26.20
51
9.429
EV/EBITx
34.79
33.92
35.65
33.85
34.62
32.05
32.72
35.51
40.02
38.53
8.864
35.51
34.70
7
6.16
FCF yield (avg)%
3.17
3.33
1.59
3.96
2.29
4.75
2.82
0.40
1.84
0.40
25.11
1.84
2.55
20
24.66
FCF margin%
23.42
20.91
19.86
19.98
19.64
19.60
20.22
21.61
23.86
21.82
26.94
21.61
20.56
74
0.194
FCF / Net incomex
0.161
0.151
0.155
0.139
0.127
0.112
0.096
0.088
0.093
0.091
1.624
0.093
0.120
44
18.90
ROIC%
9.57
12.04
11.65
13.50
13.61
12.51
13.73
14.17
12.52
11.47
17.94
12.52
12.52
48
13.66
Return on equity%
12.00
11.45
10.79
12.15
9.76
9.89
12.08
14.08
11.69
9.38
8.82
11.69
11.57
57
9.23
Return on assets%
19.36
21.02
20.04
22.41
19.49
17.24
15.62
16.01
14.84
17.72
29.57
16.01
18.54
37
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.41%
4.89%
—
2.12
EPS growth%
0.40
2.04
2.41
3.12
5.86
8.54
7.36
6.98
9.86
9.61
13.44
8.54
6.42
85
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(0.05%)
0.68%
—
—
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.01
14.00%
9.47%
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
(10.23%)
(7.34%)
—
8.70
Div yield (avg)%
19.75
18.90
20.89
21.99
24.83
27.12
26.42
23.94
24.14
22.22
3.68
24.14
23.08
48
8.25
Payout ratio%
20.84
17.98
19.14
19.38
21.41
21.50
22.36
24.31
25.53
22.55
25.62
22.55
21.45
27
96.58
Shares (diluted)M
108.4
107.3
103.2
109.6
115.4
125.3
133.4
138.3
144.0
154.6
98.53
6.02%
5.07%
17
10.37
Buyback yield%
14.30
15.61
18.14
15.87
17.08
14.50
13.68
13.21
13.78
12.45
18.63
13.68
14.40
58
0.802
D/E ratiox
1.489
1.559
1.478
1.475
1.445
1.622
1.603
1.803
1.659
1.556
1.158
1.622
1.557
25
0.359
Enterprise value$M
0.261
0.241
0.248
0.229
0.242
0.227
0.242
0.266
0.275
0.293
1.120
3.90%
0.46%
17
1.125
LT debt$M
0.931
1.022
1.022
1.114
1.122
1.227
1.433
1.448
1.657
1.915
1.924
11.28%
8.32%
49
Revenue
$2.261M
1.67%
1.00×
Cost of revenue
$1.376M
1.45%
0.98×
Operating expenses
$0.257M
3.31%
1.17×
Property and equipment
15.22%
Spread over hurdle
(1.96%)