1.162
Revenue$M
3.594
3.680
3.867
3.995
4.007
4.186
4.363
4.447
4.627
4.747
1.283
3.45%
3.06%
36
24.42
Revenue growth%
14.83
13.32
12.77
14.57
15.37
13.93
16.12
13.40
11.27
11.36
29.49
13.40
13.67
65
26.08
Gross margin%
32.20
31.66
31.47
31.11
29.95
32.29
31.90
34.05
35.81
37.32
10.09
34.05
32.05
16
4.43
Operating margin%
10.95
9.24
10.86
13.25
11.98
11.40
13.29
14.91
15.75
17.66
7.00
14.91
12.61
51
18.30
Net margin%
26.47
23.82
24.59
22.74
20.33
20.63
20.95
19.61
21.95
23.82
10.25
20.95
22.34
23
14.24
P/E ratio (avg)x
42.96
39.50
39.56
43.62
48.31
53.73
52.55
52.94
55.07
58.64
10.80
53.73
50.43
42
9.235
EV/EBITx
14.71
14.40
14.24
14.27
14.85
16.35
15.36
15.15
13.94
14.30
32.80
15.15
14.56
58
28.42
FCF yield (avg)%
12.04
10.66
10.23
7.55
6.86
6.86
7.24
7.23
5.98
4.13
27.79
6.86
7.23
26
23.18
FCF margin%
28.17
30.39
29.24
30.82
33.60
36.36
37.50
35.90
33.85
36.09
3.42
36.09
33.72
32
1.760
FCF / Net incomex
1.110
1.079
1.083
1.188
1.382
1.645
1.941
2.191
2.453
2.767
0.554
2.191
1.513
16
6.05
ROIC%
9.92
11.86
9.57
7.98
9.73
8.96
9.79
10.30
8.15
9.18
12.32
9.18
9.65
67
29.76
Return on equity%
11.73
10.66
13.52
12.10
14.67
13.23
11.90
11.01
13.06
12.75
21.28
12.75
12.42
74
6.49
Return on assets%
11.90
12.57
10.13
11.65
13.75
10.93
10.24
9.68
11.25
8.83
24.78
10.24
11.09
37
0.01
EPS$
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.01
9.19%
11.46%
—
10.84
EPS growth%
28.63
26.33
25.67
28.57
26.70
24.99
27.01
28.89
31.53
31.86
26.01
28.89
27.79
78
0.01
Bookvalue per sh$
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.01
5.86%
4.74%
—
0.02
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.80%
(3.49%)
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(0.22%)
2.54%
—
24.37
Div yield (avg)%
14.00
14.65
14.62
14.92
13.40
11.61
12.13
11.60
10.85
13.35
18.48
11.61
13.38
54
6.61
Payout ratio%
10.36
10.11
12.76
11.09
11.98
11.44
8.93
7.32
10.25
10.50
17.04
10.25
10.43
19
150.9
Shares (diluted)M
192.2
215.3
235.3
220.0
227.4
218.4
228.3
224.2
227.2
246.7
154.6
1.64%
3.29%
17
6.16
Buyback yield%
20.90
23.80
23.62
25.17
23.67
23.03
22.71
21.97
23.37
22.68
22.33
22.71
23.20
8
1.100
D/E ratiox
1.919
1.845
1.871
1.910
2.073
2.059
1.849
1.990
2.091
2.177
1.240
2.059
1.954
33
2.511
Enterprise value$M
0.240
0.248
0.239
0.244
0.229
0.236
0.204
0.185
0.195
0.203
2.059
(2.34%)
(1.86%)
7
0.867
LT debt$M
3.025
3.164
2.875
3.109
2.832
2.886
2.967
2.604
2.652
2.592
4.863
(1.75%)
(1.85%)
61
Revenue
$4.747M
3.06%
1.00×
Cost of revenue
$2.072M
3.02%
1.00×
Operating expenses
$1.218M
3.17%
1.01×
Property and equipment
16.97%
Spread over hurdle
29.46%