0.341
Revenue$M
1.491
1.611
1.766
1.906
2.074
2.250
2.428
2.656
2.853
3.088
0.378
8.28%
8.33%
65
2.27
Revenue growth%
2.74
2.97
3.23
2.86
2.33
2.59
3.20
1.91
0.40
0.40
14.28
1.91
2.67
7
10.83
Gross margin%
8.37
11.24
11.82
12.56
15.06
14.79
14.46
15.54
16.77
18.46
17.11
15.54
14.63
18
9.46
Operating margin%
17.11
16.65
17.21
18.50
20.92
20.81
22.03
20.02
18.44
19.69
20.00
20.02
19.10
76
3.50
Net margin%
7.16
8.36
9.05
8.78
8.73
11.17
9.92
12.50
15.07
16.43
6.71
12.50
9.48
59
36.53
P/E ratio (avg)x
9.028
9.165
9.278
10.54
11.67
11.11
12.48
13.05
14.31
15.10
30.37
13.05
11.39
29
17.27
EV/EBITx
38.79
44.47
45.29
47.63
49.66
51.90
58.77
67.45
72.50
76.59
17.15
67.45
50.78
36
24.46
FCF yield (avg)%
5.12
4.38
3.42
1.83
1.38
0.40
0.40
0.40
0.40
1.27
20.19
0.40
1.33
38
9.32
FCF margin%
30.09
33.03
32.81
29.96
30.55
32.04
30.49
31.29
31.09
30.22
15.24
31.09
30.82
90
0.290
FCF / Net incomex
0.252
0.262
0.297
0.343
0.351
0.324
0.307
0.298
0.316
0.342
0.874
0.316
0.311
17
8.70
ROIC%
27.88
28.53
25.64
24.79
26.17
23.83
25.47
26.96
27.71
28.55
8.90
26.96
26.57
18
3.93
Return on equity%
3.58
4.88
5.92
8.38
7.61
5.06
2.56
4.17
4.13
2.48
4.21
4.13
4.53
54
18.32
Return on assets%
27.10
28.55
25.73
24.12
27.08
28.08
27.41
27.44
27.62
29.71
27.16
27.62
27.43
21
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.35%
1.57%
—
18.78
EPS growth%
20.30
19.65
22.16
19.45
16.67
14.99
17.03
14.40
11.54
11.46
26.67
14.40
16.85
30
0.01
Bookvalue per sh$
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
13.36%
9.75%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.59%
6.09%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
8.84%
6.75%
—
13.27
Div yield (avg)%
2.14
4.18
6.40
7.70
5.00
5.10
6.76
9.68
7.03
8.75
23.27
7.03
6.58
51
11.00
Payout ratio%
17.35
19.53
18.67
20.55
23.15
25.94
28.34
31.17
34.11
35.91
11.56
31.17
24.54
40
159.8
Shares (diluted)M
163.1
166.9
177.6
166.1
146.9
150.1
141.0
148.1
152.3
136.9
157.7
(1.40%)
(1.26%)
81
20.33
Buyback yield%
18.33
19.54
20.82
22.36
25.29
24.09
24.01
22.80
25.22
24.04
24.60
24.04
23.41
48
1.261
D/E ratiox
0.321
0.374
0.368
0.418
0.398
0.386
0.373
0.399
0.419
0.416
1.529
0.399
0.392
40
0.123
Enterprise value$M
0.949
0.931
0.951
0.983
1.046
1.116
1.218
1.250
1.418
1.343
1.447
5.12%
2.69%
9
1.255
LT debt$M
1.872
2.006
1.943
1.959
2.180
2.046
1.821
1.961
2.069
2.280
0.271
0.91%
1.10%
72
Revenue
$3.088M
8.33%
1.00×
Cost of revenue
$2.023M
8.50%
1.02×
Operating expenses
$0.612M
8.36%
1.00×
Property and equipment
14.53%
Spread over hurdle
(2.59%)