0.060
Revenue$M
0.629
0.644
0.682
0.699
0.712
0.752
0.784
0.828
0.854
0.894
0.064
4.65%
4.15%
31
2.37
Revenue growth%
5.70
3.63
1.35
1.36
3.26
5.28
2.35
1.61
0.40
2.59
2.66
2.35
2.47
10
20.10
Gross margin%
6.93
4.16
5.67
8.63
7.61
7.81
8.29
5.39
3.62
1.75
27.22
5.39
6.30
58
26.87
Operating margin%
5.06
4.14
4.70
6.12
3.72
0.97
1.71
2.01
0.93
2.91
6.38
1.71
3.32
71
19.41
Net margin%
25.28
23.12
21.94
24.92
25.90
27.55
25.92
23.10
25.45
25.51
16.40
25.51
25.37
66
37.18
P/E ratio (avg)x
45.07
47.36
52.70
58.16
57.11
55.74
63.35
71.38
71.00
80.70
14.00
71.00
57.64
56
23.12
EV/EBITx
51.39
60.16
70.14
82.28
99.74
97.75
98.29
99.05
103.1
118.0
25.81
99.05
98.02
55
22.24
FCF yield (avg)%
4.15
2.99
1.65
0.40
0.40
1.21
0.40
0.85
3.50
4.98
3.74
1.21
1.43
66
17.89
FCF margin%
6.99
7.38
9.85
10.81
12.09
14.33
14.26
14.82
17.40
20.15
15.36
14.82
13.17
90
0.623
FCF / Net incomex
2.784
3.260
3.410
3.351
3.528
3.600
3.756
4.477
4.919
5.406
0.666
4.477
3.564
6
26.42
ROIC%
27.25
25.90
27.54
26.85
27.94
30.44
27.51
29.26
27.98
28.36
3.73
28.36
27.74
32
21.60
Return on equity%
17.79
15.72
13.02
11.00
8.91
6.53
5.75
5.42
2.47
5.23
19.93
5.42
7.72
6
10.65
Return on assets%
10.94
11.17
10.52
12.63
13.37
10.47
12.16
10.08
12.59
10.28
4.23
10.47
11.06
84
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.86%
1.38%
—
13.32
EPS growth%
8.62
11.38
9.34
10.27
9.62
11.44
11.15
11.46
10.27
11.48
15.06
11.44
10.71
49
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
1.97%
2.65%
—
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
0.01
(2.18%)
(3.33%)
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
0.01
1.73%
2.82%
—
4.36
Div yield (avg)%
34.71
33.95
36.57
39.04
37.63
36.79
35.94
34.07
31.71
32.43
12.53
34.07
35.32
31
21.40
Payout ratio%
38.83
39.08
38.66
39.17
42.08
44.52
45.22
44.74
41.93
39.45
10.20
44.52
40.69
82
56.93
Shares (diluted)M
51.05
55.29
47.50
40.79
40.00
36.00
36.26
37.22
37.32
32.11
55.55
(4.30%)
(5.59%)
8
4.93
Buyback yield%
2.41
0.40
0.79
0.40
0.40
2.82
2.98
4.62
3.04
5.35
24.83
3.04
2.62
75
1.140
D/E ratiox
1.791
1.737
1.566
1.508
1.641
1.528
1.565
1.705
1.722
1.732
0.304
1.705
1.673
94
0.476
Enterprise value$M
0.724
0.689
0.717
0.673
0.637
0.610
0.616
0.603
0.564
0.615
0.317
(0.71%)
(1.93%)
10
0.471
LT debt$M
0.067
0.073
0.077
0.079
0.069
0.062
0.058
0.062
0.068
0.069
0.331
0.23%
1.30%
67
Revenue
$0.894M
4.15%
1.00×
Cost of revenue
$0.544M
4.17%
1.00×
Operating expenses
$0.204M
4.27%
1.01×
Property and equipment
16.87%
Spread over hurdle
(1.03%)