0.040
Revenue$M
0.218
0.231
0.254
0.274
0.295
0.326
0.357
0.376
0.403
0.442
0.044
8.39%
7.99%
44
19.56
Revenue growth%
32.53
33.39
34.05
35.07
34.92
36.44
35.26
36.18
36.60
34.29
6.01
36.18
34.99
37
6.82
Gross margin%
19.98
17.37
17.64
17.52
19.33
17.61
16.92
18.99
16.22
16.92
11.44
16.92
17.56
41
3.78
Operating margin%
18.99
20.21
19.74
21.70
23.77
25.02
27.34
24.84
24.21
21.27
6.51
24.84
22.73
51
25.95
Net margin%
0.40
2.90
5.36
6.36
3.98
3.87
2.34
2.24
0.46
1.54
13.19
2.24
2.62
28
12.71
P/E ratio (avg)x
43.53
41.86
43.65
41.91
45.60
49.62
49.73
52.18
62.22
64.71
36.10
52.18
47.61
41
16.41
EV/EBITx
31.53
31.77
36.86
42.44
51.09
57.53
58.02
56.63
60.65
68.62
13.35
58.02
53.86
66
11.36
FCF yield (avg)%
4.75
5.63
2.77
2.90
2.70
5.25
3.94
2.73
4.40
4.12
18.10
4.12
4.03
73
15.83
FCF margin%
16.33
16.73
14.72
12.73
11.60
9.51
9.01
8.49
5.82
4.46
3.42
8.49
10.55
93
0.640
FCF / Net incomex
1.806
2.039
2.379
2.805
2.881
3.283
3.973
4.594
4.688
4.987
0.819
4.594
3.082
65
11.63
ROIC%
24.99
25.00
23.08
23.26
22.29
21.81
18.92
20.21
18.49
20.87
7.98
20.21
22.05
12
3.75
Return on equity%
25.82
26.18
25.09
27.97
29.59
28.23
25.45
24.43
24.52
22.66
17.69
24.52
25.63
31
18.96
Return on assets%
11.78
9.87
11.76
13.66
16.06
17.50
16.51
19.21
20.19
18.06
2.95
18.06
16.29
61
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.35%)
0.54%
—
10.52
EPS growth%
30.09
31.48
33.84
32.51
31.05
31.74
29.89
29.04
29.11
31.04
18.15
29.89
31.04
28
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(3.44%)
(3.08%)
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.01
10.59%
7.80%
—
0.02
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.01
0.02
(5.01%)
(3.94%)
—
6.54
Div yield (avg)%
15.16
12.34
10.03
11.49
9.77
9.06
10.92
12.61
15.27
16.67
24.79
12.61
11.91
82
5.64
Payout ratio%
1.09
2.99
0.40
0.40
0.40
0.40
0.40
0.40
2.00
2.74
14.75
0.40
0.40
17
5.299
Shares (diluted)M
5.633
6.106
6.381
6.928
6.682
6.473
7.374
7.754
8.914
10.24
5.244
8.91%
5.47%
71
15.36
Buyback yield%
13.32
11.99
14.09
13.00
13.84
10.93
9.40
9.08
11.75
9.98
13.28
9.98
11.87
81
0.561
D/E ratiox
1.162
1.153
1.117
1.165
1.199
1.294
1.439
1.530
1.606
1.615
1.596
1.530
1.247
93
0.204
Enterprise value$M
0.293
0.308
0.318
0.355
0.359
0.395
0.386
0.424
0.475
0.521
0.282
7.76%
7.65%
20
0.175
LT debt$M
0.091
0.099
0.093
0.084
0.078
0.076
0.072
0.070
0.069
0.076
0.293
(0.40%)
(1.91%)
19
Revenue
$0.442M
7.99%
1.00×
Cost of revenue
$0.203M
8.24%
1.02×
Operating expenses
$0.090M
8.17%
1.02×
Property and equipment
16.76%
Spread over hurdle
10.89%