17.33
Revenue$M
9.455
10.08
10.63
11.50
12.04
12.95
13.96
14.98
16.17
17.47
18.68
7.74%
7.07%
20
18.79
Revenue growth%
28.29
28.35
25.70
25.61
25.61
24.85
22.44
20.68
19.08
16.72
22.53
20.68
25.23
75
21.71
Gross margin%
17.27
18.50
19.90
18.25
16.58
16.31
18.73
18.40
21.09
23.51
4.39
18.73
18.45
19
24.18
Operating margin%
17.21
16.65
15.00
12.08
11.49
11.04
8.50
10.04
12.56
11.32
4.38
11.04
11.78
54
2.05
Net margin%
5.87
3.54
4.45
4.98
7.49
10.01
11.97
12.63
10.49
8.07
5.06
10.49
7.78
37
30.28
P/E ratio (avg)x
10.96
11.26
11.53
12.55
11.68
12.96
14.41
15.52
14.81
15.54
15.40
14.81
12.76
30
23.09
EV/EBITx
43.40
47.46
49.20
48.18
53.16
62.25
67.30
64.26
62.08
66.93
21.28
64.26
57.62
34
17.26
FCF yield (avg)%
4.34
3.26
3.63
3.02
3.14
2.64
2.69
4.72
2.61
2.30
20.14
2.64
3.08
26
9.47
FCF margin%
5.45
6.16
4.63
5.39
6.70
4.09
4.23
1.91
0.40
0.89
27.93
1.91
4.43
29
1.715
FCF / Net incomex
1.221
1.126
1.216
1.264
1.268
1.176
1.355
1.390
1.550
1.784
1.261
1.390
1.266
73
7.14
ROIC%
4.53
6.88
9.59
9.19
11.38
8.40
9.79
7.93
10.33
10.60
29.93
9.79
9.39
29
25.40
Return on equity%
6.31
5.34
3.53
4.41
1.60
1.18
0.40
0.73
3.42
2.56
6.65
1.18
2.99
87
20.86
Return on assets%
9.75
10.84
12.94
10.06
10.74
12.11
13.75
14.77
14.25
15.40
26.75
14.25
12.52
65
0.02
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
2.86%
5.98%
—
3.34
EPS growth%
6.01
5.15
6.89
6.72
6.18
4.17
6.31
3.43
2.56
0.47
15.92
3.43
5.58
91
0.01
Bookvalue per sh$
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.02
10.33%
11.38%
—
0.01
FCF per share$
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.01
10.32%
9.22%
—
—
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.83%
3.71%
—
3.63
Div yield (avg)%
17.01
14.57
13.32
15.19
17.93
16.92
14.77
15.35
15.25
13.47
6.98
15.25
15.22
87
6.37
Payout ratio%
8.60
6.89
8.39
8.07
9.20
7.81
10.29
10.83
10.21
12.74
18.36
10.29
8.90
69
204.4
Shares (diluted)M
336.8
344.7
401.1
435.4
509.9
508.9
574.3
603.1
692.7
799.6
198.6
9.41%
9.34%
67
18.47
Buyback yield%
4.85
7.53
4.79
6.61
5.16
5.06
7.31
6.23
5.09
2.31
7.61
5.09
5.13
52
1.483
D/E ratiox
1.293
1.501
1.648
1.843
1.849
1.778
1.901
2.075
2.423
2.416
1.485
2.075
1.846
28
14.47
Enterprise value$M
12.75
14.19
15.49
15.78
16.08
18.21
19.69
21.93
22.96
23.21
7.895
7.62%
6.58%
65
7.408
LT debt$M
24.36
26.56
28.83
28.86
29.50
35.81
38.86
44.68
53.23
60.34
13.50
15.38%
10.94%
8
Revenue
$17.47M
7.07%
1.00×
Cost of revenue
$8.061M
7.55%
1.05×
Operating expenses
$4.415M
6.89%
0.98×
Property and equipment
18.75%