0.060
Revenue$M
0.078
0.085
0.090
0.096
0.106
0.113
0.122
0.133
0.147
0.063
0.063
8.75%
8.30%
78
22.78
Revenue growth%
14.23
15.61
14.03
13.35
12.30
10.76
9.85
7.22
8.38
8.17
5.91
9.85
12.83
6
4.86
Gross margin%
9.94
8.82
6.40
6.19
4.83
6.52
7.29
6.11
3.14
23.56
8.11
6.11
6.46
62
13.90
Operating margin%
14.96
16.52
16.23
14.69
16.34
19.16
19.35
18.66
18.15
26.45
8.01
18.66
16.43
72
15.48
Net margin%
21.02
18.81
17.39
17.49
18.58
17.72
18.07
19.96
17.92
13.69
14.34
18.07
18.32
29
9.427
P/E ratio (avg)x
22.66
20.46
21.16
20.71
18.45
18.59
17.05
19.02
20.31
32.22
32.24
18.59
20.39
90
12.89
EV/EBITx
11.57
11.22
11.38
10.72
11.01
11.87
11.19
9.905
8.894
17.79
34.30
11.01
11.21
37
6.76
FCF yield (avg)%
15.92
14.04
16.55
15.13
12.86
11.12
13.70
10.97
9.60
2.92
18.29
11.12
13.87
75
9.83
FCF margin%
8.54
8.76
10.00
9.96
10.27
8.44
6.91
4.91
6.10
20.37
11.50
6.91
8.65
81
1.099
FCF / Net incomex
1.306
1.386
1.317
1.474
1.551
1.609
1.781
1.881
2.153
0.260
1.002
1.781
1.513
55
9.09
ROIC%
10.34
10.12
7.85
5.96
3.74
2.86
3.38
3.09
2.64
5.08
9.21
3.09
4.85
89
3.80
Return on equity%
16.82
15.57
16.11
17.88
15.37
16.64
13.70
14.49
15.38
26.66
10.55
15.37
15.47
90
23.25
Return on assets%
16.61
18.65
18.39
17.86
18.32
17.03
16.56
13.75
14.77
26.60
28.61
16.56
16.82
43
—
EPS$
—
—
—
—
—
—
—
—
—
—
—
1.70%
0.48%
—
3.02
EPS growth%
19.13
18.13
19.03
16.48
18.51
18.44
18.73
16.19
17.02
19.57
28.59
18.44
18.28
66
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
3.77%
2.18%
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
6.12%
5.82%
—
—
Dividend per sh$
—
—
—
—
—
—
—
—
—
—
—
1.06%
3.19%
—
24.70
Div yield (avg)%
6.65
4.24
2.25
1.41
0.40
0.40
2.63
0.59
0.40
15.40
15.49
0.40
1.83
15
6.07
Payout ratio%
2.18
0.40
0.40
0.40
3.19
0.56
0.40
0.40
1.15
10.32
5.06
0.56
0.48
39
84.68
Shares (diluted)M
133.4
158.7
188.7
199.9
232.0
253.0
301.7
315.2
375.8
85.59
86.13
13.46%
13.89%
74
27.17
Buyback yield%
20.05
20.64
21.92
24.59
23.19
24.29
26.33
25.44
25.27
5.37
9.40
25.27
23.74
63
1.283
D/E ratiox
0.359
0.330
0.326
0.343
0.314
0.323
0.299
0.280
0.248
1.660
0.228
0.299
0.324
94
0.047
Enterprise value$M
0.117
0.131
0.128
0.129
0.132
0.133
0.157
0.175
0.180
0.045
0.064
6.78%
6.17%
54
0.069
LT debt$M
0.051
0.050
0.049
0.052
0.047
0.048
0.053
0.048
0.048
0.026
0.104
(1.40%)
(0.05%)
46
Revenue
$0.147M
8.30%
1.00×
Cost of revenue
$0.103M
8.30%
1.00×
Operating expenses
$0.028M
8.73%
1.04×
Property and equipment
17.16%
Spread over hurdle
(3.80%)