6.486
Revenue$M
6.550
6.756
6.877
7.296
7.453
7.669
8.158
8.293
8.574
9.055
6.875
3.97%
3.50%
88
4.80
Revenue growth%
18.88
17.66
17.56
17.31
17.48
16.24
17.78
19.51
19.08
21.13
22.71
19.08
17.72
37
4.29
Gross margin%
5.07
4.93
7.71
10.14
10.48
13.24
15.23
14.91
12.17
12.07
12.56
13.24
11.27
74
20.25
Operating margin%
11.53
8.70
6.52
6.80
5.88
4.44
4.28
5.95
3.76
1.19
17.62
4.28
5.91
83
8.37
Net margin%
17.00
19.87
18.93
21.02
21.68
23.63
21.97
23.78
25.91
26.85
6.77
23.78
21.83
71
20.69
P/E ratio (avg)x
17.63
17.44
16.95
15.08
14.42
14.84
15.87
14.95
14.63
12.50
21.11
14.84
15.02
84
20.86
EV/EBITx
14.65
14.68
16.15
15.07
15.04
16.41
17.03
18.67
19.13
18.26
7.000
18.26
16.28
11
6.38
FCF yield (avg)%
8.12
10.73
11.57
11.40
14.06
16.00
17.94
18.73
18.38
16.99
26.96
17.94
15.03
11
15.43
FCF margin%
14.31
16.67
19.12
20.47
19.75
21.48
24.25
25.13
22.79
25.03
21.73
24.25
20.98
76
1.176
FCF / Net incomex
1.029
1.141
1.191
1.354
1.339
1.366
1.517
1.394
1.508
1.427
1.177
1.427
1.360
43
5.44
ROIC%
31.98
34.74
37.63
36.86
37.48
39.52
37.01
36.41
39.00
36.48
29.87
37.01
36.94
63
29.09
Return on equity%
11.01
8.82
7.80
10.22
11.95
10.32
10.58
10.81
11.12
13.49
16.51
10.81
10.69
22
27.08
Return on assets%
0.40
0.40
0.40
1.18
4.10
5.99
7.50
5.48
7.43
9.38
5.80
7.43
4.79
43
0.01
EPS$
—
—
—
—
—
—
—
—
—
—
0.01
(3.70%)
(1.91%)
—
9.22
EPS growth%
32.21
33.09
33.21
32.79
32.49
32.56
32.64
31.73
34.01
31.52
11.69
32.56
32.60
80
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.02
0.01
4.12%
2.13%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.01
12.16%
11.42%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
0.02
0.01
0.64%
2.57%
—
18.94
Div yield (avg)%
8.99
9.18
6.90
7.43
10.29
12.94
10.21
8.15
9.11
6.54
24.30
9.11
9.05
64
21.30
Payout ratio%
24.92
24.34
21.80
20.47
21.47
24.20
22.08
24.07
26.10
25.24
13.64
24.20
24.14
32
0.421
Shares (diluted)B
0.551
0.598
0.661
0.655
0.713
0.748
0.867
0.954
1.108
1.187
0.407
10.75%
8.04%
87
15.28
Buyback yield%
9.29
8.10
9.97
12.71
11.57
14.44
12.08
9.10
8.58
11.19
14.08
11.19
10.58
33
0.520
D/E ratiox
2.266
2.315
2.389
2.648
2.888
3.129
3.491
3.315
3.121
3.494
0.255
3.315
3.005
23
4.089
Enterprise value$M
2.888
3.017
2.936
3.332
3.864
4.577
5.046
5.288
6.177
7.114
2.822
12.98%
10.57%
87
6.276
LT debt$M
9.462
10.18
12.01
11.68
13.02
15.06
15.14
15.24
17.78
17.75
1.496
6.39%
8.42%
14
Revenue
$9.055M
3.50%
1.00×
Cost of revenue
$3.706M
3.49%
1.00×
Operating expenses
$2.146M
3.07%
0.96×
Property and equipment
20.42%
Spread over hurdle
33.80%