0.024
Revenue$M
0.399
0.414
0.437
0.471
0.506
0.531
0.567
0.607
0.632
0.025
0.028
6.08%
5.60%
72
12.91
Revenue growth%
20.45
18.65
17.88
20.50
19.54
19.15
18.40
18.63
19.52
10.78
10.45
19.15
19.27
69
20.50
Gross margin%
22.98
22.97
23.90
25.79
24.66
22.33
23.23
21.26
22.98
26.15
6.05
22.98
23.11
24
27.66
Operating margin%
24.37
23.32
24.45
25.13
24.10
25.95
24.22
23.54
22.29
29.56
26.88
24.10
24.16
23
8.99
Net margin%
21.17
18.85
18.99
16.00
18.73
17.25
16.13
18.99
16.65
13.75
19.53
17.25
18.53
37
9.841
P/E ratio (avg)x
32.05
34.15
32.97
29.03
31.18
28.95
29.27
31.33
32.20
21.34
29.28
31.18
31.26
64
11.37
EV/EBITx
14.64
15.34
15.77
16.97
18.84
18.38
17.92
19.93
17.77
8.079
18.18
18.38
17.37
88
26.61
FCF yield (avg)%
28.63
29.39
32.11
34.14
35.93
36.78
39.29
39.56
41.51
19.59
16.60
39.29
35.04
74
21.48
FCF margin%
24.63
27.34
27.70
26.26
25.77
26.38
24.90
26.46
26.41
24.54
18.30
26.38
26.39
69
1.380
FCF / Net incomex
1.540
1.432
1.503
1.445
1.565
1.510
1.546
1.526
1.437
1.369
1.721
1.526
1.507
60
15.26
ROIC%
21.57
20.92
18.08
20.17
18.62
18.62
18.31
16.43
16.22
12.50
21.82
18.31
18.62
14
6.80
Return on equity%
23.30
21.07
22.50
25.28
22.32
25.11
23.30
26.25
24.37
22.62
11.84
24.37
23.30
54
2.02
Return on assets%
27.71
26.77
28.66
25.89
25.91
23.70
23.20
26.17
24.41
2.28
5.45
24.41
25.90
95
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
(3.92%)
(3.85%)
—
18.16
EPS growth%
36.91
36.11
34.19
36.45
34.48
32.93
31.35
28.71
26.87
17.01
21.00
31.35
34.34
55
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
1.43%
0.99%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(4.18%)
(1.22%)
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.95%)
(2.87%)
—
5.95
Div yield (avg)%
2.10
0.40
3.11
4.71
7.45
9.08
6.91
3.97
3.84
24.93
11.85
6.91
3.91
77
2.87
Payout ratio%
17.57
19.60
21.41
21.35
20.47
20.88
18.49
21.27
22.42
29.29
17.29
20.88
20.68
86
106.2
Shares (diluted)M
170.7
198.1
192.6
226.2
234.1
229.1
253.8
290.5
323.1
106.7
110.6
7.39%
8.93%
66
5.41
Buyback yield%
22.25
23.46
23.41
24.73
24.88
24.89
26.90
24.68
23.65
2.16
15.92
24.88
24.42
5
1.472
D/E ratiox
1.332
1.536
1.730
1.856
2.070
2.381
2.408
2.780
3.144
1.334
1.353
2.408
1.963
10
0.272
Enterprise value$M
0.203
0.181
0.160
0.176
0.154
0.139
0.144
0.134
0.120
0.431
0.048
(7.36%)
(5.61%)
66
0.413
LT debt$M
0.441
0.459
0.531
0.575
0.556
0.618
0.587
0.680
0.782
0.178
0.084
6.33%
6.45%
27
Revenue
$0.632M
5.60%
1.00×
Cost of revenue
$0.443M
5.60%
1.00×
Operating expenses
$0.093M
5.39%
0.98×
Property and equipment
16.78%
Spread over hurdle
(5.08%)