0.186
Revenue$M
1.763
1.816
1.858
1.880
1.912
1.947
1.997
2.042
2.049
0.197
0.197
1.74%
1.88%
13
27.35
Revenue growth%
18.00
17.19
19.90
16.97
15.62
18.05
20.06
22.35
22.56
9.03
9.85
20.06
18.51
37
10.92
Gross margin%
10.72
12.15
12.68
11.26
11.86
13.12
14.63
12.79
15.65
19.91
13.25
13.12
12.41
84
25.74
Operating margin%
19.15
21.21
20.10
17.19
18.35
20.03
21.06
19.44
17.59
22.23
15.33
19.44
19.73
61
22.00
Net margin%
15.36
17.14
16.74
14.60
12.53
11.67
14.02
11.28
12.23
6.15
12.43
12.23
14.31
30
24.23
P/E ratio (avg)x
14.45
15.57
14.59
15.34
14.06
13.09
11.46
12.26
11.78
20.13
17.04
12.26
14.24
79
7.982
EV/EBITx
29.96
28.63
28.85
30.82
34.02
36.26
42.52
49.45
51.68
26.55
27.07
42.52
32.42
35
9.71
FCF yield (avg)%
4.42
7.32
4.74
3.97
3.71
4.89
6.93
6.75
6.59
14.99
8.64
6.59
4.82
57
3.95
FCF margin%
15.37
14.61
13.72
14.09
14.80
12.63
14.88
15.69
17.87
10.54
6.24
14.88
14.84
14
0.638
FCF / Net incomex
2.257
2.407
2.625
3.054
3.561
3.964
4.697
5.422
6.069
1.034
0.613
4.697
3.307
28
9.28
ROIC%
12.34
9.66
12.15
14.54
16.18
13.56
14.14
11.20
10.05
18.44
9.67
13.56
12.95
65
13.78
Return on equity%
9.59
11.08
14.02
16.65
19.40
20.09
22.18
19.48
17.81
9.65
28.36
19.48
17.23
33
29.82
Return on assets%
1.48
0.85
2.13
1.33
0.40
1.03
2.12
4.64
3.38
21.77
2.70
2.12
1.80
10
0.11
EPS$
0.14
0.14
0.14
0.13
0.14
0.13
0.13
0.13
0.13
0.12
0.14
(0.71%)
1.20%
—
5.49
EPS growth%
22.35
20.18
22.23
22.24
22.01
21.87
22.51
24.03
23.38
25.25
20.67
22.51
22.23
77
0.10
Bookvalue per sh$
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.03
0.04
(3.74%)
0.50%
—
0.03
FCF per share$
0.12
0.14
0.16
0.16
0.19
0.23
0.25
0.29
0.29
0.07
0.02
12.38%
9.26%
—
0.03
Dividend per sh$
0.09
0.10
0.09
0.09
0.10
0.10
0.09
0.10
0.10
0.02
0.06
0.87%
(0.22%)
—
11.03
Div yield (avg)%
32.45
30.14
31.13
31.80
32.84
30.31
31.11
31.92
29.66
21.35
25.34
31.11
31.28
6
16.56
Payout ratio%
14.24
15.33
15.03
14.05
11.48
10.70
9.52
8.15
8.91
15.63
7.83
9.52
12.36
82
9.494
Shares (diluted)M
15.63
16.17
16.66
17.00
17.33
19.99
21.68
23.30
24.56
9.413
9.201
7.64%
6.97%
17
26.03
Buyback yield%
17.92
15.13
12.78
11.36
12.58
13.75
13.51
14.85
16.23
26.91
3.37
13.75
14.30
68
0.225
D/E ratiox
0.555
0.482
0.452
0.452
0.473
0.449
0.397
0.428
0.368
0.375
1.503
0.428
0.452
63
0.081
Enterprise value$M
1.108
1.077
0.997
0.926
0.971
0.845
0.902
0.962
1.013
1.290
0.939
1.82%
(3.09%)
54
1.548
LT debt$M
1.116
0.986
1.065
1.066
0.964
0.908
0.923
0.851
0.750
0.087
0.220
(6.79%)
(4.43%)
40
Revenue
$2.049M
1.88%
1.00×
Cost of revenue
$1.435M
1.88%
1.00×
Operating expenses
$0.358M
1.85%
1.00×
Property and equipment
15.24%
Spread over hurdle
12.37%