0.524
Revenue$M
0.738
0.746
0.762
0.766
0.793
0.804
0.840
0.877
0.911
0.912
0.548
2.84%
2.21%
39
10.18
Revenue growth%
19.40
16.97
18.99
16.00
13.44
11.05
9.27
8.63
6.35
5.27
8.78
8.63
12.24
87
18.62
Gross margin%
14.68
16.54
16.15
18.66
16.08
18.61
18.68
15.79
18.16
17.52
22.03
18.16
17.03
82
23.60
Operating margin%
13.77
13.24
12.18
10.64
12.75
14.46
15.04
15.48
17.42
17.92
25.20
15.48
14.11
62
8.60
Net margin%
1.51
2.72
0.88
3.01
3.99
2.74
3.39
0.92
0.40
1.85
19.28
1.85
2.29
44
24.07
P/E ratio (avg)x
18.38
20.91
19.88
22.20
21.06
22.18
21.15
23.24
27.41
28.32
7.821
23.24
21.67
66
35.19
EV/EBITx
49.15
47.30
48.60
51.60
59.94
60.55
65.30
64.99
73.89
83.36
13.92
65.30
60.24
95
6.34
FCF yield (avg)%
13.78
11.56
11.67
14.04
16.40
16.45
17.11
14.46
14.27
13.15
8.69
14.46
14.16
80
5.87
FCF margin%
17.45
16.15
13.72
12.93
15.08
18.03
16.07
14.02
14.21
16.28
22.43
16.07
15.58
13
0.885
FCF / Net incomex
1.699
1.781
1.769
2.074
2.158
2.404
2.569
2.988
3.416
3.367
1.659
2.988
2.281
69
28.16
ROIC%
28.86
28.16
26.27
28.52
30.62
32.30
33.70
34.66
34.74
36.79
16.59
34.66
31.46
54
16.84
Return on equity%
28.05
25.75
25.44
26.26
23.70
22.41
21.31
20.81
19.47
21.82
26.92
21.31
23.06
78
28.85
Return on assets%
22.62
21.21
18.75
17.50
15.47
13.01
10.87
13.28
13.18
12.24
16.55
13.01
14.38
50
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(2.54%)
0.10%
—
9.11
EPS growth%
25.57
25.29
25.18
22.37
24.12
21.49
18.88
18.31
15.40
17.08
7.61
18.31
21.93
85
—
Bookvalue per sh$
0.01
0.01
—
—
—
—
—
—
—
—
—
2.47%
(0.57%)
—
—
FCF per share$
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
10.29%
13.45%
—
0.01
Dividend per sh$
—
—
—
—
—
—
0.01
0.01
—
—
0.01
(0.75%)
0.70%
—
4.56
Div yield (avg)%
12.90
13.34
14.99
17.04
16.90
19.58
17.93
20.09
17.83
16.72
12.78
17.93
16.97
87
11.47
Payout ratio%
24.93
22.96
25.38
23.56
22.49
23.11
21.69
21.66
20.49
19.60
21.17
21.66
22.73
18
68.16
Shares (diluted)M
138.3
166.2
174.1
189.6
188.9
202.0
243.8
273.9
269.8
322.7
67.36
11.30%
9.26%
57
8.54
Buyback yield%
13.78
16.49
17.32
16.81
14.29
16.07
13.74
13.63
11.55
9.22
9.66
13.63
14.03
88
1.198
D/E ratiox
1.281
1.250
1.310
1.237
1.271
1.156
1.122
1.200
1.103
1.177
0.903
1.156
1.218
49
0.677
Enterprise value$M
0.505
0.542
0.591
0.620
0.590
0.633
0.595
0.586
0.506
0.512
0.189
(2.81%)
0.92%
57
0.182
LT debt$M
0.631
0.606
0.635
0.691
0.661
0.636
0.653
0.622
0.578
0.549
0.486
(3.66%)
(2.33%)
90
Revenue
$0.912M
2.21%
1.00×
Cost of revenue
$0.491M
1.83%
0.96×
Operating expenses
$0.159M
2.73%
1.05×
Property and equipment
15.77%
Spread over hurdle
31.93%