1.534
Revenue$M
1.623
1.631
1.685
1.727
1.750
1.743
1.794
1.811
1.794
1.699
1.620
0.77%
1.23%
11
26.28
Revenue growth%
16.45
18.86
20.69
23.53
25.53
23.86
26.30
24.04
21.04
25.96
7.58
24.04
22.28
46
3.82
Gross margin%
0.56
0.40
1.33
0.40
1.23
1.09
3.80
2.37
2.95
19.55
23.66
2.37
1.28
19
11.83
Operating margin%
9.68
8.52
10.50
8.51
6.51
6.86
6.05
4.09
4.80
18.51
23.68
6.05
7.68
68
16.15
Net margin%
2.96
4.65
3.30
1.48
0.40
0.40
2.49
0.40
0.40
18.68
2.24
0.40
1.99
60
29.91
P/E ratio (avg)x
29.21
30.83
34.91
35.59
38.45
41.88
46.48
44.85
42.92
34.08
37.86
42.92
37.02
54
33.86
EV/EBITx
46.43
47.62
55.33
56.48
54.05
53.48
62.35
72.50
74.38
20.57
34.60
62.35
54.69
31
14.50
FCF yield (avg)%
4.04
4.96
6.38
9.22
7.05
4.86
2.60
0.40
1.63
4.25
7.79
2.60
4.91
66
17.54
FCF margin%
16.66
19.01
21.96
21.01
22.33
21.24
21.09
21.53
19.38
4.73
18.23
21.24
21.05
13
0.726
FCF / Net incomex
0.679
0.684
0.704
0.807
0.762
0.707
0.671
0.760
0.766
0.870
1.208
0.760
0.706
56
3.32
ROIC%
20.84
19.97
22.61
21.21
20.86
21.11
23.48
23.23
23.40
2.17
10.46
23.23
21.16
81
27.75
Return on equity%
13.76
16.61
17.15
16.37
15.26
13.91
12.42
10.21
9.54
10.61
29.68
12.42
13.84
62
3.77
Return on assets%
10.74
10.82
13.17
12.53
13.36
11.63
14.09
15.69
16.04
7.06
27.30
14.09
12.85
22
0.01
EPS$
—
—
—
—
—
—
—
0.01
—
0.01
0.01
2.98%
4.72%
—
3.66
EPS growth%
23.68
21.75
22.28
19.56
17.32
18.92
16.87
17.28
18.37
25.12
14.51
17.32
19.24
58
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
(7.74%)
(3.66%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
0.01
—
—
3.94%
4.59%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
—
10.78%
6.60%
—
6.87
Div yield (avg)%
34.32
34.93
34.87
32.89
31.30
29.85
29.82
27.07
24.45
17.26
2.44
29.82
31.49
49
10.44
Payout ratio%
15.38
17.27
14.61
13.26
15.45
14.17
13.93
13.08
15.00
21.72
4.78
14.17
14.39
7
129.5
Shares (diluted)M
162.7
181.7
166.1
172.0
169.5
188.6
204.4
187.5
173.3
130.8
129.3
0.15%
1.60%
25
9.75
Buyback yield%
8.48
10.31
12.00
9.62
9.49
9.90
7.37
5.90
3.80
16.31
17.42
7.37
9.56
40
0.153
D/E ratiox
0.704
0.781
0.880
0.862
0.979
0.998
1.096
1.215
1.390
1.198
1.324
1.096
0.929
22
1.682
Enterprise value$M
2.019
2.059
2.338
2.271
2.344
2.570
2.461
2.462
2.704
1.954
2.214
3.54%
3.28%
62
2.105
LT debt$M
0.427
0.450
0.443
0.418
0.460
0.514
0.502
0.531
0.511
1.522
0.351
4.10%
2.38%
26
Revenue
$1.794M
1.23%
1.00×
Cost of revenue
$1.173M
1.30%
1.01×
Operating expenses
$0.403M
1.00%
0.98×
Property and equipment
15.06%
Spread over hurdle
(3.20%)