2.956
Revenue$M
17.51
17.98
18.97
19.60
19.79
20.29
21.12
21.59
22.65
22.86
3.051
2.93%
3.24%
45
24.02
Revenue growth%
26.88
24.09
22.04
22.89
25.27
26.09
25.49
24.39
23.95
24.47
23.63
24.47
24.43
34
24.64
Gross margin%
32.12
30.09
31.54
31.10
31.82
31.28
30.25
31.95
30.11
28.70
8.62
30.25
31.19
32
14.99
Operating margin%
12.54
11.78
11.51
12.85
14.65
12.17
13.30
10.49
10.49
8.54
28.55
10.49
11.97
86
27.80
Net margin%
6.51
8.56
11.21
8.57
10.58
12.45
12.96
13.72
11.44
8.47
5.14
12.45
10.90
28
9.433
P/E ratio (avg)x
38.80
39.31
39.53
39.57
38.01
39.05
45.85
48.92
47.26
53.25
13.70
47.26
39.55
9
37.70
EV/EBITx
12.11
11.26
9.883
10.38
9.758
8.770
8.655
8.062
7.096
7.753
30.35
8.062
9.264
82
18.16
FCF yield (avg)%
16.26
19.02
18.63
15.82
18.13
15.48
13.44
10.81
12.00
9.81
12.92
12.00
15.65
11
24.50
FCF margin%
2.92
3.54
0.54
3.11
2.74
1.22
0.40
0.40
0.40
0.51
27.64
0.40
0.88
35
0.497
FCF / Net incomex
0.838
0.911
0.957
1.107
1.316
1.304
1.308
1.467
1.771
1.962
0.550
1.467
1.306
30
13.06
ROIC%
2.20
3.35
2.55
1.56
3.77
2.68
4.91
2.12
3.99
3.85
18.32
3.85
3.01
90
23.58
Return on equity%
18.30
17.18
14.59
16.54
18.54
21.48
18.66
18.62
17.49
18.30
2.98
18.62
18.30
85
23.36
Return on assets%
9.99
8.17
9.47
7.59
5.50
4.73
6.97
6.32
3.82
5.47
5.49
5.47
6.64
29
0.02
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.02
7.11%
2.23%
—
9.81
EPS growth%
7.72
9.76
9.31
8.49
7.02
9.41
9.70
12.00
14.99
13.03
16.67
12.00
9.55
32
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
4.90%
3.02%
—
0.01
FCF per share$
0.06
0.06
0.07
0.08
0.09
0.09
0.10
0.11
0.12
0.12
0.02
6.48%
8.66%
—
0.01
Dividend per sh$
0.04
0.04
0.04
0.03
0.04
0.04
0.03
0.03
0.04
0.04
0.02
(1.24%)
(0.14%)
—
21.41
Div yield (avg)%
12.10
12.49
12.44
12.62
11.42
13.67
14.14
13.86
14.86
14.71
4.08
14.14
13.14
64
29.63
Payout ratio%
12.35
10.80
9.58
11.71
11.01
9.44
8.68
9.44
12.19
10.08
20.47
9.44
10.44
59
145.2
Shares (diluted)M
167.0
158.2
153.6
172.2
165.6
166.7
167.8
154.8
147.8
140.2
148.1
(3.27%)
(0.97%)
28
6.54
Buyback yield%
6.43
6.16
7.23
8.03
9.64
12.14
9.91
12.35
10.22
10.77
10.91
10.77
9.78
56
0.895
D/E ratiox
2.097
2.198
2.288
2.254
2.178
2.496
2.538
2.345
2.387
2.370
1.028
2.387
2.317
60
2.556
Enterprise value$M
25.03
25.16
27.63
28.32
26.84
30.67
35.17
36.96
42.83
47.47
0.898
12.08%
7.67%
16
11.93
LT debt$M
13.77
11.94
12.05
11.92
12.12
11.89
12.51
12.93
11.70
10.92
15.87
(2.07%)
(2.12%)
49
Revenue
$22.86M
3.24%
1.00×
Cost of revenue
$14.79M
3.33%
1.01×
Operating expenses
$3.647M
2.62%
0.94×
Property and equipment
15.93%