0.902
Revenue$M
1.004
1.087
1.163
1.263
1.342
1.424
1.514
1.642
1.752
1.922
0.983
7.45%
7.60%
94
17.60
Revenue growth%
17.00
16.57
18.77
20.01
19.57
21.14
23.95
21.98
22.09
20.59
27.06
21.98
20.30
54
2.26
Gross margin%
0.74
3.62
6.52
3.84
3.02
3.98
5.91
8.47
11.42
11.38
25.78
8.47
4.95
54
7.26
Operating margin%
14.83
15.96
15.83
16.24
15.94
17.65
19.79
18.56
18.47
15.99
21.31
18.47
16.12
19
7.30
Net margin%
23.15
21.18
20.29
20.54
22.20
21.10
22.38
25.06
26.18
27.63
9.91
25.06
22.29
7
6.146
P/E ratio (avg)x
27.79
32.45
32.40
31.81
38.14
39.59
44.91
47.18
47.65
47.85
31.35
47.18
38.86
57
26.27
EV/EBITx
23.62
25.34
27.86
30.03
33.66
38.31
42.26
41.85
40.41
45.50
14.11
41.85
35.98
91
17.64
FCF yield (avg)%
6.14
8.98
9.25
6.76
5.35
2.59
1.67
3.29
4.48
5.54
22.48
3.29
5.44
37
3.86
FCF margin%
5.77
5.15
3.45
0.70
0.40
0.40
0.62
0.50
2.25
4.31
10.22
0.62
1.48
63
1.685
FCF / Net incomex
1.382
1.445
1.416
1.491
1.483
1.567
1.536
1.457
1.664
1.931
0.471
1.567
1.487
59
17.61
ROIC%
8.47
10.64
13.13
15.89
16.17
18.95
17.03
15.02
13.42
16.04
3.50
16.04
15.45
30
14.67
Return on equity%
24.70
21.76
22.73
22.07
24.20
24.70
25.83
28.58
27.04
25.93
20.08
25.93
24.70
7
16.29
Return on assets%
19.59
17.39
15.42
16.46
15.67
17.03
16.49
13.86
16.59
17.98
10.62
16.59
16.54
68
—
EPS$
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
—
8.02%
9.59%
—
3.30
EPS growth%
8.38
10.60
13.13
13.93
13.74
14.84
13.07
14.86
16.57
13.64
12.51
14.84
13.69
27
0.01
Bookvalue per sh$
0.01
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.54%
6.24%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
9.51%
10.03%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.27%
3.56%
—
2.34
Div yield (avg)%
10.24
13.07
10.23
8.01
7.07
7.97
6.81
4.79
4.62
1.77
6.33
4.79
7.52
56
26.50
Payout ratio%
25.03
26.15
23.75
22.58
22.13
21.18
21.30
21.66
22.71
22.43
2.37
21.66
22.50
62
152.7
Shares (diluted)M
110.6
104.9
97.95
101.0
103.2
104.5
107.3
98.80
106.3
112.1
150.1
1.68%
(0.49%)
76
15.73
Buyback yield%
28.69
29.51
30.18
27.40
27.11
26.03
24.17
22.46
24.56
25.09
21.35
24.56
26.57
63
1.189
D/E ratiox
1.059
1.212
1.285
1.282
1.335
1.322
1.367
1.462
1.598
1.575
1.020
1.462
1.329
49
0.550
Enterprise value$M
2.463
2.497
2.619
2.713
2.828
2.787
2.814
3.185
3.247
3.296
0.788
3.11%
4.90%
22
0.615
LT debt$M
1.003
0.901
0.823
0.875
0.959
0.888
0.834
0.888
0.999
1.013
1.459
1.10%
(0.90%)
79
Revenue
$1.922M
7.60%
1.00×
Cost of revenue
$1.175M
7.83%
1.02×
Operating expenses
$0.329M
7.13%
0.96×
Goodwill & intangibles
18.16%
Property and equipment
15.16%
Spread over hurdle
30.11%