0.328
Revenue$M
0.405
0.426
0.466
0.491
0.539
0.588
0.625
0.670
0.721
0.784
0.342
7.76%
7.65%
77
24.90
Revenue growth%
18.99
17.33
20.28
21.57
22.05
21.99
22.18
20.60
20.37
17.63
23.08
20.60
20.49
61
29.17
Gross margin%
10.17
10.21
12.45
11.48
11.65
12.27
14.60
11.65
10.84
10.04
17.51
11.65
11.56
17
15.93
Operating margin%
13.14
15.01
15.24
15.33
15.24
14.90
15.35
14.68
14.39
11.65
27.96
14.68
14.95
72
25.27
Net margin%
3.07
5.78
4.67
3.27
0.58
0.90
1.01
0.40
0.40
0.99
18.82
0.90
1.00
12
19.89
P/E ratio (avg)x
16.95
15.59
16.15
15.04
15.49
15.69
16.87
17.55
16.00
14.35
33.99
16.00
15.84
60
14.96
EV/EBITx
41.17
44.46
51.76
56.58
57.87
55.72
54.45
54.82
53.94
62.36
8.466
54.82
54.64
95
20.13
FCF yield (avg)%
19.02
18.69
20.19
19.00
19.68
19.46
18.01
15.95
16.63
17.02
17.62
17.02
18.84
54
23.08
FCF margin%
8.87
8.18
9.82
9.22
9.00
8.96
11.09
11.93
9.65
9.34
3.26
9.65
9.28
47
1.228
FCF / Net incomex
0.970
1.084
0.980
0.918
0.918
0.823
0.903
0.988
0.931
0.825
0.816
0.903
0.925
43
23.78
ROIC%
28.56
26.76
29.25
28.78
26.99
25.18
27.22
27.90
30.77
28.28
12.32
27.90
28.09
47
18.73
Return on equity%
16.47
14.32
15.17
14.36
16.34
15.44
16.20
16.92
16.49
18.85
17.27
16.49
16.27
17
5.56
Return on assets%
23.78
24.31
24.55
22.87
25.03
27.85
27.21
25.09
26.96
29.91
13.89
27.21
25.06
9
0.01
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
(6.53%)
(3.60%)
—
20.37
EPS growth%
30.11
29.01
28.15
26.04
24.53
24.84
24.79
25.14
23.84
25.00
25.61
24.84
25.07
30
0.02
Bookvalue per sh$
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.04
0.82%
(1.20%)
—
0.02
FCF per share$
0.06
0.07
0.07
0.08
0.09
0.09
0.10
0.11
0.11
0.11
0.04
4.22%
5.91%
—
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
0.03
(0.99%)
1.24%
—
12.50
Div yield (avg)%
12.73
15.57
13.69
14.39
14.79
17.72
20.55
23.07
24.72
24.19
28.64
23.07
16.65
73
14.77
Payout ratio%
25.50
25.10
22.44
21.19
18.74
21.20
21.46
20.80
22.22
24.24
17.57
21.46
21.84
95
9.168
Shares (diluted)M
13.18
15.16
18.18
19.32
18.71
20.43
20.88
20.21
23.62
27.55
8.915
8.05%
8.14%
79
14.67
Buyback yield%
2.93
1.72
2.12
0.40
0.40
0.40
0.40
0.41
0.40
3.22
15.65
0.40
0.40
18
0.160
D/E ratiox
1.387
1.354
1.331
1.401
1.558
1.629
1.778
1.931
1.974
2.094
1.286
1.931
1.593
42
0.166
Enterprise value$M
0.403
0.391
0.415
0.443
0.421
0.428
0.471
0.525
0.544
0.621
0.518
8.06%
3.90%
43
0.150
LT debt$M
0.120
0.128
0.130
0.128
0.133
0.129
0.137
0.160
0.160
0.155
0.232
3.08%
3.77%
62
Revenue
$0.784M
7.65%
1.00×
Cost of revenue
$0.398M
7.55%
0.99×
Operating expenses
$0.184M
8.20%
1.05×
Property and equipment
18.59%
Spread over hurdle
(3.87%)