1.373
Revenue$M
0.843
0.914
0.983
1.067
1.162
1.238
1.322
1.458
1.578
1.728
1.443
8.27%
8.43%
47
24.18
Revenue growth%
16.39
18.78
17.33
20.00
20.52
20.83
23.64
22.30
23.62
26.33
4.48
23.62
20.67
80
22.60
Gross margin%
9.24
11.03
8.71
10.15
8.20
10.89
13.87
13.97
12.67
13.22
3.41
13.22
10.96
15
12.81
Operating margin%
19.74
22.38
24.36
26.77
29.75
28.79
31.02
32.81
34.89
37.31
15.47
32.81
29.27
73
2.77
Net margin%
4.35
6.73
5.35
5.26
5.58
2.71
0.74
1.67
0.80
2.24
12.89
1.67
3.53
43
37.21
P/E ratio (avg)x
9.508
9.557
8.466
7.188
6.886
6.480
5.999
5.450
5.344
4.983
12.36
5.450
6.683
61
16.70
EV/EBITx
7.869
7.109
6.969
6.208
6.189
6.325
6.995
7.388
7.019
6.574
36.14
6.995
6.982
85
15.34
FCF yield (avg)%
15.68
14.18
14.22
15.24
13.52
13.21
14.99
12.63
10.51
12.41
25.01
12.63
13.85
88
5.87
FCF margin%
22.40
19.63
21.87
19.66
21.10
20.29
21.43
23.68
21.34
18.49
29.76
21.34
21.22
63
1.532
FCF / Net incomex
1.610
1.716
1.708
1.754
1.983
2.220
2.618
3.006
3.010
3.542
1.177
3.006
2.102
80
29.45
ROIC%
20.28
23.07
21.52
22.85
21.14
19.63
18.25
18.80
19.10
19.93
26.47
19.10
20.10
52
8.71
Return on equity%
7.45
7.42
5.95
7.06
9.40
6.90
8.62
11.46
9.84
12.09
16.61
9.84
8.04
66
25.91
Return on assets%
24.01
23.11
22.21
23.91
26.36
29.01
29.91
32.25
34.61
33.94
2.60
32.25
27.69
38
—
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.01
5.85%
4.26%
—
12.03
EPS growth%
20.84
19.83
18.98
18.27
20.07
21.78
23.96
23.46
23.63
22.55
29.38
23.46
21.31
6
0.01
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.03
0.02
0.03
0.03
0.03
0.03
0.02
2.73%
5.93%
—
0.02
FCF per share$
0.01
0.01
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.92%
0.42%
—
0.01
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
1.95%
4.38%
—
22.80
Div yield (avg)%
29.19
27.14
28.12
30.95
28.00
25.36
26.75
26.07
28.54
30.08
13.87
26.75
28.06
67
23.26
Payout ratio%
17.11
16.39
19.28
16.75
16.73
18.37
15.60
13.99
13.36
15.11
7.39
15.11
16.56
86
81.35
Shares (diluted)M
96.30
99.51
113.5
110.4
122.9
117.0
116.9
111.8
130.3
147.3
83.20
3.68%
4.26%
79
6.69
Buyback yield%
26.99
25.82
25.06
25.70
28.43
26.06
24.48
25.78
22.84
25.42
12.71
25.42
25.74
13
1.157
D/E ratiox
1.519
1.458
1.493
1.425
1.358
1.306
1.431
1.571
1.486
1.539
1.679
1.486
1.472
29
1.217
Enterprise value$M
0.786
0.793
0.799
0.796
0.762
0.840
0.962
1.069
1.103
1.132
0.403
8.25%
5.27%
50
0.183
LT debt$M
0.177
0.166
0.156
0.157
0.148
0.155
0.158
0.155
0.147
0.141
0.891
(0.90%)
(3.28%)
28
Revenue
$1.728M
8.43%
1.00×
Cost of revenue
$1.210M
8.43%
1.00×
Operating expenses
$0.314M
9.22%
1.08×
Property and equipment
17.47%
Spread over hurdle
(1.79%)