0.968
Revenue$M
2.106
2.201
2.357
2.473
2.580
2.757
2.966
3.123
3.221
3.446
1.069
5.96%
5.84%
74
10.31
Revenue growth%
30.87
31.86
30.64
29.14
32.10
33.78
34.72
37.65
38.80
39.45
5.65
37.65
32.94
11
4.55
Gross margin%
4.38
1.60
1.57
0.40
2.22
0.40
0.64
0.40
1.65
0.40
2.54
0.40
1.11
48
5.64
Operating margin%
8.80
6.16
3.69
1.04
3.28
2.35
4.47
2.12
4.17
3.41
13.39
3.41
3.55
44
23.13
Net margin%
11.91
13.85
14.78
16.64
17.88
16.20
18.27
21.09
23.93
21.62
9.32
21.09
17.26
40
32.35
P/E ratio (avg)x
37.11
37.43
33.74
35.22
37.76
35.58
36.50
31.95
29.00
31.92
11.68
31.95
35.40
35
12.31
EV/EBITx
16.26
15.24
14.93
13.89
14.92
13.84
14.67
12.66
11.47
12.41
30.93
12.66
14.28
34
10.37
FCF yield (avg)%
22.85
19.90
19.42
18.33
15.70
15.26
12.51
13.56
13.87
14.50
18.20
13.87
15.48
48
28.06
FCF margin%
8.05
8.41
7.30
7.83
8.75
8.91
8.55
7.83
5.63
7.45
13.91
7.83
7.94
67
0.175
FCF / Net incomex
1.524
1.648
1.541
1.335
1.297
1.200
1.239
1.335
1.273
1.138
1.049
1.239
1.316
61
10.46
ROIC%
23.42
22.05
19.18
20.79
22.95
20.83
23.20
21.32
23.79
25.99
11.14
23.20
22.50
52
13.11
Return on equity%
10.78
12.02
14.48
15.06
16.47
19.21
16.23
18.41
18.60
20.63
23.61
18.60
16.35
6
16.03
Return on assets%
12.93
14.25
14.72
17.08
14.98
12.93
11.31
9.25
11.73
11.16
4.77
11.31
12.93
56
0.12
EPS$
0.05
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.06
0.13
3.05%
2.23%
—
28.85
EPS growth%
19.93
22.62
22.77
23.60
24.34
22.16
19.54
20.00
18.78
15.97
29.92
19.54
21.08
36
0.10
Bookvalue per sh$
0.08
0.07
0.07
0.07
0.08
0.07
0.06
0.07
0.07
0.07
0.06
(2.93%)
(0.56%)
—
0.03
FCF per share$
0.08
0.09
0.09
0.08
0.08
0.07
0.07
0.07
0.07
0.07
0.12
(3.45%)
(3.03%)
—
0.06
Dividend per sh$
0.11
0.11
0.12
0.11
0.12
0.12
0.13
0.13
0.14
0.14
0.06
3.13%
3.71%
—
21.66
Div yield (avg)%
21.11
23.02
23.72
24.30
24.91
26.24
28.26
29.18
29.78
30.55
17.32
29.18
25.57
35
22.59
Payout ratio%
1.86
1.19
2.19
2.04
4.90
6.92
8.94
6.53
5.33
8.01
2.48
6.92
5.11
6
33.00
Shares (diluted)M
33.87
35.41
34.77
35.45
32.42
30.04
31.43
33.27
34.87
35.73
33.53
1.96%
0.47%
18
28.55
Buyback yield%
1.41
2.11
0.40
0.40
2.01
3.45
0.84
1.08
0.40
2.83
18.03
1.08
1.25
92
1.020
D/E ratiox
2.075
2.048
2.337
2.504
2.556
2.583
2.965
2.898
3.037
3.523
1.295
2.965
2.569
46
0.895
Enterprise value$M
2.918
3.036
3.028
3.176
2.972
3.000
3.455
3.253
3.517
3.301
2.019
2.12%
0.51%
41
2.057
LT debt$M
0.481
0.477
0.515
0.495
0.476
0.516
0.539
0.588
0.629
0.567
0.457
3.55%
0.90%
91
Revenue
$3.446M
5.84%
1.00×
Cost of revenue
$2.169M
5.93%
1.01×
Operating expenses
$0.777M
5.86%
1.00×
Property and equipment
15.90%
Spread over hurdle
(5.25%)