0.268
Revenue$M
0.893
0.924
0.950
0.983
1.015
1.032
1.054
1.056
1.085
1.093
0.280
1.50%
2.26%
78
11.72
Revenue growth%
17.41
18.45
15.95
14.56
16.36
13.85
13.83
12.61
12.83
13.48
20.97
13.48
14.20
15
4.53
Gross margin%
18.12
15.59
16.73
18.13
20.27
18.10
19.24
18.70
20.81
18.16
12.42
18.70
18.14
82
20.52
Operating margin%
8.34
8.24
7.54
8.02
7.24
9.51
7.17
9.42
11.55
11.25
10.14
9.51
8.29
6
6.58
Net margin%
21.87
21.88
19.31
20.12
22.10
19.43
18.63
20.20
19.91
21.72
15.31
19.91
20.16
33
13.54
P/E ratio (avg)x
26.89
26.65
27.51
29.57
29.09
28.00
28.71
24.74
23.62
22.76
9.484
24.74
27.20
49
13.45
EV/EBITx
34.32
33.10
32.18
30.48
30.87
33.71
35.13
37.97
37.72
36.80
14.40
36.80
34.01
95
26.31
FCF yield (avg)%
16.50
19.15
17.11
19.41
22.00
22.83
23.75
24.51
27.34
28.41
23.72
24.51
22.42
90
26.20
FCF margin%
5.84
8.52
5.84
3.74
1.01
0.40
0.40
0.40
0.40
0.40
10.69
0.40
0.70
90
1.066
FCF / Net incomex
0.115
0.108
0.120
0.126
0.115
0.114
0.107
0.110
0.106
0.116
0.890
0.110
0.114
62
16.65
ROIC%
15.93
16.46
17.71
19.79
17.45
19.15
21.96
19.00
20.36
21.14
21.08
20.36
19.07
84
12.17
Return on equity%
18.93
18.63
17.58
16.67
17.83
18.64
19.97
22.47
25.00
24.19
14.85
22.47
18.78
23
10.49
Return on assets%
9.51
6.88
8.45
8.01
10.18
7.59
6.13
8.44
10.81
8.23
27.58
8.23
8.33
24
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.01
6.87%
7.11%
—
29.90
EPS growth%
17.41
18.52
19.70
20.77
22.88
23.43
22.23
23.50
26.00
28.70
8.38
23.50
22.55
90
0.03
Bookvalue per sh$
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.02
5.24%
2.91%
—
0.02
FCF per share$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
3.56%
2.83%
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
5.81%
1.84%
—
8.75
Div yield (avg)%
27.93
27.15
27.72
27.33
24.52
27.48
25.78
24.66
24.06
24.27
9.07
24.66
26.47
30
25.31
Payout ratio%
20.47
17.50
19.45
21.77
22.28
25.06
27.39
27.04
29.34
28.63
25.70
27.39
23.67
5
21.50
Shares (diluted)M
16.31
15.70
15.45
15.81
14.04
13.90
15.08
15.31
13.99
13.23
21.86
(1.17%)
(2.44%)
13
12.86
Buyback yield%
6.15
7.74
10.34
12.65
13.58
13.35
10.90
12.48
14.29
15.25
19.02
13.35
12.56
62
1.692
D/E ratiox
1.802
1.933
1.982
2.201
2.456
2.497
2.454
2.242
2.061
2.078
0.811
2.242
2.140
68
0.092
Enterprise value$M
0.967
0.991
1.005
1.032
1.037
1.051
1.136
1.295
1.204
1.199
0.429
2.94%
2.15%
64
0.378
LT debt$M
1.125
1.231
1.129
1.221
1.165
1.254
1.195
1.200
1.226
1.276
1.033
1.84%
1.53%
75
Revenue
$1.093M
2.26%
1.00×
Cost of revenue
$0.707M
2.47%
1.02×
Operating expenses
$0.255M
2.05%
0.98×
Goodwill & intangibles
17.63%
Property and equipment
16.92%
Spread over hurdle
(7.39%)