0.125
Revenue$M
1.580
1.683
1.811
1.952
2.048
2.173
2.300
2.440
2.627
0.133
0.151
6.13%
6.68%
62
28.02
Revenue growth%
14.49
11.61
12.80
10.20
10.81
13.19
13.34
13.71
14.29
29.28
22.72
13.34
13.27
84
7.01
Gross margin%
3.58
0.65
0.40
1.82
3.89
2.34
1.63
2.54
1.28
21.25
4.82
2.34
2.08
42
10.59
Operating margin%
18.47
19.61
18.55
18.44
17.03
17.57
15.52
17.57
17.73
13.43
23.56
17.57
17.65
20
23.58
Net margin%
10.38
8.12
8.62
6.68
7.15
5.91
8.65
10.45
10.95
17.95
27.57
8.65
8.64
35
37.98
P/E ratio (avg)x
12.69
14.36
14.24
14.50
14.11
15.29
15.67
15.13
16.04
26.51
8.308
15.29
14.43
19
28.62
EV/EBITx
39.44
43.90
42.29
38.23
38.76
34.73
37.83
37.56
35.99
34.05
16.23
37.56
38.50
51
18.78
FCF yield (avg)%
21.29
19.93
17.19
18.17
20.19
22.99
20.35
20.93
21.42
6.14
29.92
20.93
20.64
51
8.42
FCF margin%
31.11
29.35
29.61
30.56
28.91
31.50
31.85
34.74
33.41
7.02
24.42
31.85
31.16
87
0.146
FCF / Net incomex
1.878
1.711
1.578
1.549
1.416
1.314
1.306
1.381
1.469
1.050
0.138
1.381
1.509
56
17.91
ROIC%
16.00
18.40
21.37
23.17
21.87
19.94
19.42
21.90
20.23
29.87
18.01
20.23
20.08
11
2.68
Return on equity%
11.41
8.79
7.59
6.04
8.13
10.95
12.94
10.66
13.65
18.16
11.56
10.95
10.80
66
28.36
Return on assets%
26.35
23.61
22.69
19.76
22.62
24.32
23.24
22.41
23.88
10.37
21.35
23.24
23.43
94
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.51%
1.76%
—
19.97
EPS growth%
0.91
3.07
5.70
6.20
3.50
1.66
0.40
1.40
0.40
10.66
17.58
1.40
1.53
21
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
0.01
11.55%
7.13%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
(1.01%)
3.08%
—
0.01
Dividend per sh$
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
—
8.56%
9.11%
—
20.45
Div yield (avg)%
11.58
9.30
11.89
11.45
10.01
12.88
10.44
11.35
8.43
4.87
3.23
10.44
10.91
81
11.72
Payout ratio%
3.73
1.60
0.40
0.40
1.69
2.42
2.35
0.40
0.40
25.60
19.40
1.69
1.23
64
185.1
Shares (diluted)M
204.1
193.7
172.8
153.2
143.6
155.1
140.6
124.3
129.8
185.5
185.0
(3.26%)
(4.04%)
50
3.94
Buyback yield%
6.40
7.37
9.19
12.02
11.07
11.74
14.31
11.74
13.95
17.86
14.59
11.74
11.40
60
0.196
D/E ratiox
0.367
0.335
0.369
0.394
0.417
0.435
0.460
0.457
0.481
1.399
0.601
0.457
0.405
43
2.020
Enterprise value$M
1.142
0.998
1.090
1.036
0.901
0.914
0.978
0.873
0.885
1.092
0.132
(3.10%)
(4.47%)
87
0.440
LT debt$M
2.578
2.527
2.953
3.215
3.618
3.797
4.031
4.435
4.976
1.898
1.096
9.13%
8.13%
35
Revenue
$2.627M
6.68%
1.00×
Cost of revenue
$1.253M
6.74%
1.01×
Operating expenses
$0.484M
6.90%
1.02×
Property and equipment
15.77%
Spread over hurdle
12.96%