0.300
Revenue$M
2.124
2.321
2.532
2.761
3.033
3.358
3.701
4.025
4.437
4.895
0.315
10.05%
9.63%
82
23.41
Revenue growth%
28.77
26.25
25.31
26.50
28.75
26.94
29.41
27.88
29.81
31.29
23.61
29.41
28.32
61
27.24
Gross margin%
27.05
26.43
29.35
28.88
29.09
30.27
28.95
28.12
25.74
24.98
26.22
28.12
28.50
78
15.66
Operating margin%
6.59
3.99
4.73
3.83
2.26
5.14
4.38
2.39
0.40
0.40
15.78
2.39
3.91
42
27.69
Net margin%
6.97
9.22
8.98
8.00
7.23
7.02
9.27
11.16
9.39
8.86
16.05
9.27
8.92
21
15.27
P/E ratio (avg)x
26.58
24.67
22.90
22.10
24.49
23.16
23.10
22.71
21.15
21.36
17.58
22.71
23.00
59
29.59
EV/EBITx
9.869
11.07
11.04
12.29
11.92
14.29
16.27
16.38
17.21
19.69
32.59
16.38
13.29
22
22.70
FCF yield (avg)%
0.43
1.14
3.52
4.81
2.53
3.26
5.40
3.20
4.46
3.43
2.51
3.43
3.35
22
26.38
FCF margin%
21.09
20.20
21.63
22.07
21.80
23.37
20.65
21.97
20.13
19.60
2.11
20.65
21.36
85
0.947
FCF / Net incomex
0.567
0.628
0.605
0.669
0.671
0.711
0.807
0.856
0.845
0.955
0.362
0.845
0.691
38
15.44
ROIC%
7.59
5.87
8.09
5.87
4.74
4.16
7.09
9.52
9.92
7.50
27.89
7.50
7.29
84
10.72
Return on equity%
10.36
8.93
9.77
11.72
13.85
16.77
19.50
20.18
21.62
22.77
19.19
20.18
15.31
45
2.53
Return on assets%
19.04
18.20
18.86
17.20
19.73
21.12
18.37
18.55
21.14
21.85
27.24
21.12
18.95
15
0.04
EPS$
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.09
0.09
0.05
4.41%
3.84%
—
23.17
EPS growth%
12.28
14.65
12.60
15.51
17.49
17.54
16.52
18.48
17.77
18.81
11.76
17.77
17.01
65
0.03
Bookvalue per sh$
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(1.78%)
(4.58%)
—
0.03
FCF per share$
0.03
0.04
0.04
0.04
0.05
0.06
0.05
0.06
0.07
0.07
0.03
6.41%
8.66%
—
0.05
Dividend per sh$
0.05
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.01
(2.97%)
0.34%
—
22.75
Div yield (avg)%
21.65
19.02
16.04
16.02
16.96
17.52
16.03
15.22
17.06
19.60
22.80
17.06
17.01
80
7.87
Payout ratio%
6.25
7.60
5.00
3.96
6.31
8.47
6.92
6.55
8.81
6.09
4.61
6.92
6.43
87
175.1
Shares (diluted)M
130.5
113.1
98.65
86.25
84.88
84.17
79.68
67.11
68.35
69.52
178.2
(3.91%)
(5.99%)
84
16.70
Buyback yield%
0.60
0.40
2.20
1.67
2.50
0.70
1.50
0.40
1.98
0.69
15.40
0.70
1.10
35
0.722
D/E ratiox
1.270
1.244
1.398
1.447
1.493
1.563
1.534
1.658
1.600
1.460
1.647
1.563
1.476
50
0.825
Enterprise value$M
3.015
3.188
2.926
3.100
2.995
2.609
2.398
2.173
2.038
1.772
1.725
(9.97%)
(6.17%)
49
6.006
LT debt$M
7.578
7.322
7.451
8.242
8.567
8.234
7.763
7.472
7.876
8.575
6.456
0.02%
1.99%
58
Revenue
$4.895M
9.63%
1.00×
Cost of revenue
$2.611M
9.54%
0.99×
Operating expenses
$1.138M
10.23%
1.06×
Property and equipment
17.28%
Spread over hurdle
(5.95%)