0.533
Revenue$M
0.472
0.495
0.520
0.533
0.547
0.568
0.595
0.611
0.654
0.683
0.595
4.55%
4.09%
64
16.06
Revenue growth%
29.26
29.11
28.08
25.26
28.14
29.00
31.96
34.00
31.25
29.81
11.07
31.25
29.18
40
14.13
Gross margin%
24.45
24.31
23.01
21.20
19.63
17.54
17.74
16.90
15.44
17.02
6.86
17.02
18.68
29
16.91
Operating margin%
32.42
34.62
36.22
37.86
36.25
33.80
33.59
32.55
33.41
36.11
21.54
33.59
34.21
53
26.22
Net margin%
21.92
24.35
26.45
27.31
26.21
27.81
25.77
28.45
27.89
25.81
19.12
27.81
26.33
22
9.324
P/E ratio (avg)x
18.50
20.42
18.21
18.92
20.19
18.60
20.59
19.87
19.11
19.78
30.46
19.78
19.45
58
12.06
EV/EBITx
39.50
35.32
38.75
36.76
39.63
42.74
42.25
41.10
38.86
36.63
30.57
41.10
39.18
14
15.27
FCF yield (avg)%
18.68
21.59
20.13
18.26
19.22
17.01
16.21
15.49
18.18
19.41
21.53
17.01
18.47
60
20.39
FCF margin%
7.00
7.45
7.79
10.32
7.68
9.72
8.40
8.69
8.37
7.47
17.19
8.40
8.08
37
1.739
FCF / Net incomex
1.185
1.148
1.059
1.075
0.987
1.102
1.258
1.252
1.151
1.130
0.542
1.151
1.139
36
14.17
ROIC%
14.27
11.81
14.45
14.42
12.08
14.51
14.17
14.70
15.12
17.41
8.94
14.70
14.44
93
11.51
Return on equity%
15.77
16.51
15.80
15.43
17.23
18.07
15.73
18.41
15.97
14.63
2.42
15.97
15.89
35
5.73
Return on assets%
27.94
29.46
28.70
28.02
27.58
28.99
28.81
26.03
23.88
24.18
8.06
26.03
27.98
25
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
8.70%
2.68%
—
10.14
EPS growth%
15.75
13.23
14.60
17.02
14.13
12.08
9.70
11.59
8.64
8.94
19.17
9.70
12.65
16
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
0.02
(6.05%)
(4.73%)
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
4.18%
6.26%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.74%)
(0.26%)
—
11.05
Div yield (avg)%
9.00
8.38
10.60
11.47
11.37
12.41
12.80
14.30
14.83
16.32
17.25
14.30
11.94
45
29.97
Payout ratio%
16.08
15.99
17.63
17.30
14.84
17.27
15.06
16.83
17.27
15.89
17.15
16.83
16.45
78
29.15
Shares (diluted)M
30.25
32.44
29.43
25.90
26.34
22.76
21.63
20.69
20.48
18.55
29.13
(6.77%)
(5.08%)
24
17.49
Buyback yield%
24.98
24.51
25.41
26.78
28.73
25.99
23.11
22.24
24.27
24.30
3.50
24.27
24.75
88
1.730
D/E ratiox
1.025
1.003
1.160
1.309
1.226
1.219
1.229
1.388
1.551
1.482
0.196
1.388
1.228
68
0.165
Enterprise value$M
0.417
0.351
0.341
0.334
0.301
0.255
0.236
0.206
0.184
0.177
0.529
(10.01%)
(8.59%)
66
0.207
LT debt$M
0.404
0.353
0.361
0.367
0.339
0.308
0.282
0.252
0.272
0.266
0.107
(4.74%)
(4.61%)
68
Revenue
$0.683M
4.09%
1.00×
Cost of revenue
$0.453M
4.34%
1.02×
Operating expenses
$0.137M
3.59%
0.95×
Property and equipment
17.28%
Cash and investments
14.51%
Spread over hurdle
(1.12%)