0.989
Revenue$M
6.678
6.833
6.751
6.769
6.801
6.956
7.010
7.089
7.206
7.222
1.042
1.21%
0.95%
57
11.75
Revenue growth%
18.63
16.51
17.92
16.44
15.48
15.72
16.94
18.45
18.19
17.55
15.84
17.55
17.24
55
7.83
Gross margin%
22.01
20.04
23.02
25.46
24.48
25.07
25.88
23.14
23.09
25.41
27.46
25.07
23.81
40
13.83
Operating margin%
19.54
21.08
18.48
17.01
16.99
19.13
19.03
18.76
19.86
20.33
16.55
19.13
19.08
64
29.78
Net margin%
9.13
11.62
12.65
12.05
12.94
12.69
13.34
10.71
9.34
10.10
10.39
10.71
11.83
76
7.748
P/E ratio (avg)x
10.29
10.34
9.370
9.155
8.935
9.294
10.08
10.34
10.06
9.009
35.68
10.06
9.717
45
15.06
EV/EBITx
24.28
27.32
25.17
28.63
32.26
33.18
34.11
34.68
37.92
37.77
11.67
34.68
32.72
30
20.43
FCF yield (avg)%
17.04
14.47
13.01
13.66
11.77
9.26
10.19
8.64
10.49
11.04
22.30
10.19
11.40
48
27.49
FCF margin%
16.61
18.97
20.00
21.22
21.65
21.09
21.01
18.96
16.51
16.20
16.80
18.96
19.48
89
0.540
FCF / Net incomex
1.998
2.004
1.892
1.926
1.813
1.820
1.912
1.823
2.075
2.089
0.652
1.912
1.919
17
23.63
ROIC%
14.26
14.11
12.29
9.99
9.81
9.84
6.93
5.87
4.45
4.88
2.91
5.87
9.83
77
11.56
Return on equity%
23.37
20.82
19.05
21.79
23.16
23.31
23.34
21.73
23.59
21.16
8.75
23.31
22.48
51
24.73
Return on assets%
22.84
25.07
26.02
28.38
28.98
30.23
30.50
28.43
30.10
31.38
24.98
30.23
28.70
41
0.03
EPS$
0.05
0.06
0.06
0.06
0.06
0.06
0.07
0.06
0.07
0.06
0.04
(1.37%)
(0.04%)
—
23.28
EPS growth%
4.02
3.33
3.36
1.80
3.95
5.36
2.60
0.42
0.84
0.40
6.45
0.84
2.97
52
0.06
Bookvalue per sh$
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.07
(0.81%)
3.03%
—
0.07
FCF per share$
0.09
0.09
0.09
0.07
0.07
0.08
0.08
0.07
0.08
0.08
0.05
1.97%
(0.90%)
—
0.02
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.02
5.68%
5.22%
—
27.61
Div yield (avg)%
2.18
0.40
0.40
0.40
0.63
0.40
0.40
3.31
3.01
2.08
6.15
2.08
0.52
63
16.34
Payout ratio%
25.54
25.71
23.39
25.79
23.10
24.20
23.26
23.60
22.15
23.12
15.97
23.26
23.50
50
48.57
Shares (diluted)M
55.57
51.92
50.56
50.10
56.19
56.42
59.51
57.20
56.11
53.28
51.27
(1.06%)
(0.89%)
71
4.39
Buyback yield%
3.71
5.54
5.95
4.45
5.00
7.03
9.65
8.67
11.46
11.28
22.17
9.65
6.49
23
0.362
D/E ratiox
0.923
0.885
0.960
0.925
0.896
0.906
0.849
0.855
0.947
0.998
0.299
0.906
0.915
9
6.037
Enterprise value$M
10.24
10.82
12.54
12.53
12.78
12.41
13.77
13.85
15.04
18.07
8.900
7.18%
7.42%
57
3.514
LT debt$M
6.372
7.148
7.861
8.176
8.921
9.629
9.722
9.526
10.63
10.74
5.307
3.78%
5.13%
54
Revenue
$7.222M
0.95%
1.00×
Cost of revenue
$4.432M
1.00%
1.01×
Operating expenses
$1.273M
0.68%
0.97×
Property and equipment
15.50%
Return on capital
133.32%
Spread over hurdle
123.16%