0.653
Revenue$M
0.778
0.785
0.800
0.804
0.841
0.877
0.902
0.943
0.979
0.687
0.716
4.01%
2.60%
6
8.87
Revenue growth%
27.08
26.88
28.79
26.13
27.40
25.49
22.63
21.85
19.12
13.74
17.67
22.63
25.85
32
12.85
Gross margin%
21.61
22.63
22.21
21.15
22.53
21.24
21.14
19.89
22.15
19.05
5.09
21.24
21.88
31
24.13
Operating margin%
2.30
0.40
0.40
1.56
0.40
0.40
2.82
4.32
3.41
17.00
20.48
2.82
0.98
21
24.51
Net margin%
13.30
13.02
15.08
15.06
16.40
15.06
16.62
16.79
16.01
29.31
23.67
16.40
15.07
26
32.56
P/E ratio (avg)x
33.94
37.41
40.44
40.78
47.56
46.63
52.81
57.54
54.03
19.33
33.26
52.81
43.71
68
11.10
EV/EBITx
47.55
56.03
56.33
56.88
57.42
58.12
66.99
78.26
93.99
18.90
35.98
66.99
57.15
59
13.45
FCF yield (avg)%
23.72
23.27
25.88
27.69
27.53
28.89
30.09
32.95
33.68
8.26
19.17
30.09
27.61
81
26.22
FCF margin%
21.45
18.70
20.03
19.18
22.17
23.51
20.91
20.98
22.63
20.68
9.32
22.17
20.94
40
1.775
FCF / Net incomex
0.507
0.449
0.411
0.428
0.385
0.377
0.339
0.348
0.339
0.887
0.235
0.348
0.398
69
28.74
ROIC%
24.10
23.21
23.42
20.48
20.25
20.94
23.86
24.00
24.86
8.66
17.06
23.86
23.58
6
17.38
Return on equity%
30.43
27.75
28.67
27.21
29.31
30.01
27.26
29.74
27.26
15.00
21.44
29.31
28.99
58
13.23
Return on assets%
29.02
31.69
33.13
32.27
32.67
33.00
35.60
33.75
34.80
27.70
7.06
33.75
32.84
52
0.01
EPS$
—
—
—
—
—
—
—
—
—
0.01
0.01
1.87%
2.88%
—
22.60
EPS growth%
25.36
26.98
27.96
25.25
25.31
23.22
22.73
22.41
23.58
6.35
11.78
23.22
25.28
30
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
—
—
11.31%
10.60%
—
—
FCF per share$
—
—
—
—
—
0.01
0.01
0.01
0.01
—
0.01
9.35%
7.19%
—
0.01
Dividend per sh$
—
—
—
—
—
—
—
—
—
0.01
—
(1.11%)
(0.50%)
—
24.57
Div yield (avg)%
16.80
19.30
18.56
19.06
20.25
19.66
18.58
16.91
17.70
27.64
20.47
18.58
18.57
32
25.64
Payout ratio%
28.05
28.42
28.75
31.00
30.53
29.17
29.85
27.81
30.55
12.73
18.79
29.85
28.96
20
106.0
Shares (diluted)M
114.9
105.4
111.1
101.8
99.09
106.2
90.80
92.65
88.16
102.6
106.8
(2.83%)
(2.12%)
55
3.37
Buyback yield%
8.65
10.19
9.77
9.05
11.37
10.10
9.42
7.26
5.23
29.82
20.78
9.42
9.24
19
1.465
D/E ratiox
2.404
2.898
3.171
3.438
3.951
3.941
4.469
5.197
5.950
0.468
0.887
4.469
3.690
86
0.133
Enterprise value$M
0.736
0.777
0.764
0.913
1.075
1.199
1.207
1.430
1.407
0.580
0.330
9.05%
8.16%
56
0.391
LT debt$M
0.613
0.622
0.684
0.618
0.635
0.593
0.566
0.578
0.535
0.048
0.379
(2.83%)
(1.34%)
61
Revenue
$0.979M
2.60%
1.00×
Cost of revenue
$0.655M
2.52%
0.99×
Operating expenses
$0.239M
2.66%
1.01×
Property and equipment
14.64%
Spread over hurdle
(1.12%)