0.331
Revenue$M
0.327
0.350
0.361
0.384
0.408
0.431
0.450
0.470
0.499
0.529
0.347
5.34%
5.35%
54
21.30
Revenue growth%
13.88
15.35
18.11
20.55
19.10
18.43
16.81
18.29
16.44
17.74
8.91
17.74
17.92
35
22.23
Gross margin%
8.27
5.30
5.80
4.86
3.01
1.85
3.29
5.93
6.74
7.99
6.00
5.93
5.55
64
27.67
Operating margin%
29.79
26.95
25.72
26.22
23.41
20.97
23.16
21.91
24.39
24.89
13.79
23.16
24.64
58
15.65
Net margin%
25.07
25.67
28.23
26.72
25.70
22.92
20.22
20.56
22.92
25.08
7.11
22.92
25.07
11
7.517
P/E ratio (avg)x
23.12
24.35
23.15
24.56
22.93
23.61
22.69
19.78
18.65
19.64
21.32
19.78
23.03
57
20.22
EV/EBITx
21.41
21.40
22.71
22.58
21.30
20.22
22.86
21.74
23.83
25.45
8.918
22.86
22.16
20
13.61
FCF yield (avg)%
23.21
21.10
20.26
20.45
21.06
22.67
24.35
23.62
23.30
24.91
8.37
23.62
22.94
80
21.51
FCF margin%
18.51
17.23
14.82
14.26
11.95
14.06
17.02
16.64
18.58
16.77
26.31
16.77
16.70
78
1.110
FCF / Net incomex
0.423
0.484
0.516
0.568
0.575
0.602
0.601
0.680
0.681
0.673
1.031
0.673
0.588
67
9.45
ROIC%
8.17
5.45
5.96
3.57
1.18
0.40
0.40
0.44
0.40
2.27
25.23
0.40
1.72
39
27.79
Return on equity%
23.06
26.04
26.52
26.84
28.66
29.22
27.12
25.92
28.00
25.09
16.54
27.12
26.68
87
20.35
Return on assets%
22.33
20.24
21.86
24.39
27.09
26.89
24.54
23.85
24.26
25.52
3.57
24.54
24.32
92
0.01
EPS$
—
—
—
—
—
—
—
—
—
—
0.01
(2.60%)
(1.39%)
—
23.07
EPS growth%
13.29
16.09
18.79
20.38
18.78
21.66
22.12
20.58
19.05
19.79
23.49
20.58
19.42
22
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.12%)
(0.03%)
—
—
FCF per share$
—
—
—
—
—
—
—
—
—
—
—
(0.01%)
(3.47%)
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.72%
4.59%
—
14.66
Div yield (avg)%
21.11
20.81
18.80
17.87
17.53
18.55
16.87
16.47
18.88
16.77
27.33
16.87
18.21
35
14.16
Payout ratio%
31.14
31.63
31.95
34.72
32.55
34.22
32.94
33.31
33.03
35.25
28.27
33.31
32.99
77
50.71
Shares (diluted)M
48.29
49.83
48.38
54.23
57.64
60.92
56.15
64.72
74.32
70.20
49.56
4.02%
3.72%
48
11.31
Buyback yield%
13.28
14.23
17.14
14.97
13.19
16.02
18.48
15.56
13.86
11.64
20.38
15.56
14.60
10
0.993
D/E ratiox
0.104
0.093
0.099
0.090
0.077
0.077
0.068
0.061
0.062
0.054
1.047
0.062
0.077
54
0.440
Enterprise value$M
0.113
0.122
0.110
0.111
0.112
0.103
0.094
0.091
0.100
0.089
0.287
(4.39%)
(3.12%)
68
0.200
LT debt$M
0.137
0.138
0.137
0.151
0.133
0.144
0.153
0.170
0.158
0.158
0.181
3.48%
0.72%
10
Revenue
$0.529M
5.35%
1.00×
Cost of revenue
$0.371M
5.35%
1.00×
Operating expenses
$0.093M
5.83%
1.05×
Property and equipment
17.62%
Spread over hurdle
(4.56%)