0.166
Revenue$M
0.313
0.335
0.359
0.387
0.412
0.436
0.458
0.480
0.510
0.551
0.185
6.01%
6.47%
54
29.84
Revenue growth%
31.58
30.42
31.92
30.86
30.87
28.35
25.96
27.22
26.35
25.32
19.80
26.35
29.39
16
14.78
Gross margin%
26.42
26.34
27.04
25.65
26.18
25.32
26.92
25.22
23.28
25.70
27.20
25.32
25.94
52
20.89
Operating margin%
16.79
15.51
12.66
12.35
12.80
13.51
11.86
10.99
11.93
14.88
24.45
11.93
12.73
88
17.96
Net margin%
0.40
1.58
1.09
1.87
0.48
3.30
3.84
4.72
4.77
4.89
3.71
4.72
2.59
30
10.40
P/E ratio (avg)x
23.27
23.70
25.94
28.90
29.17
27.64
30.29
29.23
25.89
25.86
26.26
27.64
26.79
83
29.17
EV/EBITx
9.199
8.874
8.222
8.956
8.317
7.420
7.435
6.756
6.890
7.414
8.772
7.414
7.829
28
11.55
FCF yield (avg)%
31.03
30.33
32.06
34.60
37.23
35.53
38.07
35.96
37.04
38.45
25.52
37.04
35.75
36
16.01
FCF margin%
13.87
13.64
14.64
15.93
13.00
15.04
13.53
12.49
12.06
11.65
29.54
12.49
13.59
95
1.139
FCF / Net incomex
1.792
1.831
2.043
1.910
1.981
2.008
2.106
2.319
2.354
2.665
1.145
2.319
2.026
19
11.52
ROIC%
6.69
9.51
7.75
10.20
8.18
6.33
8.29
7.09
6.71
8.36
24.04
7.09
7.96
77
9.78
Return on equity%
13.50
12.10
10.54
12.33
10.33
7.36
7.95
5.26
5.72
3.87
12.14
5.72
9.14
83
14.02
Return on assets%
12.31
12.88
12.36
14.53
11.86
10.97
13.92
16.08
17.11
18.56
29.38
16.08
13.40
90
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
1.80%
(1.23%)
—
18.33
EPS growth%
4.89
4.24
2.30
1.32
1.98
0.40
1.16
2.32
0.40
0.40
10.15
0.40
1.65
48
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
5.82%
2.23%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
5.80%
4.70%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
5.79%
4.91%
—
4.57
Div yield (avg)%
13.80
13.80
16.36
14.09
13.44
14.83
16.69
13.78
11.64
10.97
5.00
13.78
13.80
31
13.57
Payout ratio%
13.53
14.65
15.43
14.00
11.70
9.41
10.70
10.75
9.68
11.57
25.46
10.70
11.64
76
107.8
Shares (diluted)M
154.2
165.5
170.9
186.7
193.5
218.1
255.3
265.4
261.3
297.4
112.4
8.98%
7.74%
59
19.08
Buyback yield%
5.43
3.05
1.93
0.51
1.62
1.19
0.40
0.40
1.21
0.40
24.64
0.40
1.20
66
1.304
D/E ratiox
1.785
1.798
1.644
1.688
1.645
1.797
1.996
2.057
2.250
2.102
0.962
2.057
1.797
18
0.393
Enterprise value$M
0.157
0.153
0.156
0.151
0.134
0.144
0.145
0.143
0.136
0.130
0.125
(0.61%)
(1.95%)
90
0.102
LT debt$M
0.258
0.294
0.291
0.293
0.339
0.402
0.465
0.516
0.538
0.559
0.109
10.52%
9.07%
6
Revenue
$0.551M
6.47%
1.00×
Cost of revenue
$0.335M
6.49%
1.00×
Operating expenses
$0.093M
6.25%
0.98×
Property and equipment
16.13%
Spread over hurdle
(1.71%)