1.361
Revenue$M
3.541
3.764
4.091
4.349
4.713
5.130
5.533
5.907
6.486
7.064
1.457
8.43%
8.13%
80
10.24
Revenue growth%
17.59
16.96
14.93
15.91
14.12
12.92
11.08
13.14
15.13
16.59
22.36
13.14
15.03
94
22.15
Gross margin%
8.44
6.69
9.13
6.91
6.03
5.29
2.94
1.86
2.11
0.40
28.68
2.11
5.66
28
26.13
Operating margin%
19.87
20.46
20.35
17.40
18.43
21.33
18.56
19.88
21.64
21.60
7.40
21.33
20.11
85
5.57
Net margin%
5.98
5.11
6.31
4.03
5.77
8.17
11.12
9.21
9.41
10.19
17.72
9.41
7.24
20
18.50
P/E ratio (avg)x
32.67
33.82
32.83
31.29
31.01
31.35
29.53
33.02
36.90
37.97
19.21
33.02
32.75
59
35.17
EV/EBITx
17.11
17.66
16.00
14.46
15.47
15.19
13.28
14.10
12.15
10.95
34.53
13.28
14.83
34
18.06
FCF yield (avg)%
6.03
8.46
8.94
11.48
10.13
10.81
12.39
15.34
14.07
13.08
10.78
13.08
11.14
78
19.97
FCF margin%
7.97
6.89
7.28
4.50
1.67
0.58
2.56
0.54
1.19
0.40
17.62
0.58
2.11
5
0.846
FCF / Net incomex
0.616
0.646
0.614
0.678
0.690
0.681
0.713
0.689
0.631
0.637
0.871
0.681
0.662
55
6.78
ROIC%
14.95
14.97
14.57
13.51
11.03
13.46
13.00
10.89
9.15
11.55
9.37
11.55
13.23
45
12.47
Return on equity%
13.05
13.94
11.92
9.23
6.69
5.91
6.78
5.39
7.86
10.01
2.57
6.78
8.54
42
20.93
Return on assets%
11.21
13.74
10.94
10.15
7.41
10.32
11.66
10.08
9.33
11.79
9.45
10.32
10.63
44
0.03
EPS$
0.07
0.07
0.08
0.09
0.10
0.10
0.11
0.11
0.13
0.14
0.03
6.27%
7.90%
—
9.93
EPS growth%
22.05
21.04
22.75
21.41
22.57
25.39
24.35
25.98
28.24
25.74
28.35
25.74
23.55
12
0.03
Bookvalue per sh$
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
(4.04%)
(2.43%)
—
0.04
FCF per share$
0.04
0.05
0.04
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.01
5.07%
4.46%
—
0.04
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
2.87%
0.37%
—
9.05
Div yield (avg)%
25.43
26.46
26.05
26.72
27.96
26.61
29.05
28.25
27.88
26.84
21.08
27.88
26.78
44
17.40
Payout ratio%
1.51
3.75
5.23
6.73
7.77
9.34
6.51
8.33
6.07
7.69
27.29
7.69
6.62
55
39.91
Shares (diluted)M
63.72
73.89
76.01
85.69
88.28
104.0
108.5
128.8
153.6
183.3
37.75
15.74%
11.41%
36
21.79
Buyback yield%
12.72
10.62
12.34
15.14
17.21
19.65
19.84
20.67
20.63
18.05
7.41
19.84
17.63
8
1.442
D/E ratiox
0.140
0.140
0.148
0.166
0.172
0.157
0.159
0.155
0.175
0.175
0.208
0.159
0.158
64
3.758
Enterprise value$M
1.223
1.090
1.117
1.029
1.082
0.931
0.980
1.043
1.016
0.887
0.481
(3.88%)
(3.85%)
88
1.585
LT debt$M
5.161
5.237
4.622
4.235
4.400
4.066
3.793
3.872
3.605
3.262
1.359
(5.81%)
(4.50%)
24
Revenue
$7.064M
8.13%
1.00×
Cost of revenue
$4.726M
7.83%
0.97×
Operating expenses
$1.113M
8.62%
1.05×
Property and equipment
15.46%
Spread over hurdle
(4.46%)