0.234
Revenue$M
0.275
0.302
0.320
0.349
0.371
0.401
0.437
0.472
0.517
0.558
0.247
8.48%
8.43%
49
24.19
Revenue growth%
13.82
14.11
11.88
12.63
11.85
9.63
8.47
6.22
8.67
8.83
22.64
8.67
10.74
88
3.77
Gross margin%
0.84
0.89
0.40
1.40
1.15
2.76
5.19
6.02
4.17
5.32
3.05
5.19
2.08
75
19.50
Operating margin%
24.02
25.19
23.93
21.41
18.82
19.72
18.28
18.70
20.15
20.14
28.04
19.72
20.14
63
7.10
Net margin%
9.17
8.09
10.37
10.57
12.09
14.34
14.56
13.39
11.08
9.21
3.15
13.39
10.82
72
18.38
P/E ratio (avg)x
9.594
10.54
9.982
9.084
8.756
9.858
9.760
9.977
11.21
11.23
33.44
9.977
9.918
29
30.46
EV/EBITx
31.70
30.54
31.41
32.75
36.03
40.69
40.54
45.68
45.49
51.57
25.78
45.49
38.29
37
29.54
FCF yield (avg)%
21.45
21.36
20.52
23.43
25.12
26.85
26.76
29.27
29.07
30.08
28.32
29.07
25.94
70
6.41
FCF margin%
9.73
9.03
7.13
5.67
3.62
4.56
1.77
2.23
1.84
3.60
3.96
2.23
4.09
70
1.036
FCF / Net incomex
1.068
1.171
1.090
1.003
0.954
0.903
0.978
1.074
1.013
1.115
1.357
1.013
1.041
89
7.83
ROIC%
18.79
17.72
17.12
17.06
16.90
15.00
17.46
18.37
17.48
16.05
26.04
17.46
17.29
75
24.04
Return on equity%
16.18
13.62
14.44
12.57
13.23
11.95
13.18
13.92
12.41
12.19
25.53
12.41
13.20
28
16.86
Return on assets%
18.33
19.38
21.81
21.82
19.03
18.91
21.27
22.35
20.57
21.49
10.09
21.27
20.92
6
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
0.01
(7.45%)
(4.97%)
—
12.81
EPS growth%
16.41
17.08
17.49
15.41
14.21
12.92
13.49
14.93
15.52
15.81
27.54
14.93
15.46
6
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
—
(1.24%)
(1.03%)
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
—
8.46%
7.00%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.55%
6.26%
—
23.82
Div yield (avg)%
26.48
26.18
24.91
27.11
27.94
27.12
26.82
29.54
28.88
29.62
20.77
28.88
27.11
40
23.73
Payout ratio%
11.19
12.80
10.70
8.45
8.50
10.62
12.08
10.04
10.19
10.60
22.79
10.60
10.61
29
30.64
Shares (diluted)M
37.36
43.63
45.65
44.83
45.06
49.05
54.29
54.98
58.89
70.16
31.72
9.26%
7.16%
10
9.11
Buyback yield%
9.92
11.93
10.94
10.48
9.86
8.19
8.32
10.69
10.80
10.43
18.93
10.43
10.45
26
1.405
D/E ratiox
1.706
1.712
1.886
1.998
2.000
2.367
2.322
2.805
2.882
3.295
0.285
2.805
2.161
69
0.332
Enterprise value$M
0.207
0.224
0.221
0.217
0.239
0.264
0.247
0.266
0.232
0.226
0.309
(1.10%)
0.50%
41
0.205
LT debt$M
0.397
0.440
0.508
0.496
0.522
0.573
0.609
0.630
0.667
0.734
0.280
7.06%
8.12%
75
Revenue
$0.558M
8.43%
1.00×
Cost of revenue
$0.387M
8.35%
0.99×
Operating expenses
$0.068M
9.39%
1.09×
Cash and investments
17.40%
Property and equipment
17.30%
Spread over hurdle
40.62%