5.312
Revenue$M
14.93
15.25
15.85
16.22
16.26
16.18
16.48
16.49
16.76
17.21
5.902
1.14%
1.83%
91
2.08
Revenue growth%
20.82
19.73
16.73
17.74
20.37
17.69
16.59
14.84
15.47
13.39
28.61
15.47
17.21
61
7.20
Gross margin%
14.70
16.26
17.69
15.09
13.95
11.99
12.91
14.29
11.69
11.93
8.80
11.99
14.12
81
28.10
Operating margin%
7.14
5.70
4.62
2.93
3.42
5.13
3.44
1.23
1.98
3.57
25.50
3.44
3.50
15
11.83
Net margin%
17.70
16.02
16.71
15.08
13.10
14.61
15.38
14.43
13.99
15.16
20.55
14.61
15.12
44
24.75
P/E ratio (avg)x
29.07
26.23
24.29
24.53
25.29
22.88
21.69
24.16
25.32
27.79
35.37
24.16
24.91
75
14.24
EV/EBITx
9.434
9.203
9.077
8.118
7.716
7.965
8.656
7.513
7.416
6.446
33.63
7.513
8.042
87
28.92
FCF yield (avg)%
15.41
16.82
15.19
13.70
14.00
16.57
14.77
16.33
18.65
20.75
20.12
16.57
15.87
77
9.49
FCF margin%
11.12
8.22
10.03
11.41
10.14
12.85
12.94
11.53
13.47
13.46
7.93
12.94
11.47
54
0.587
FCF / Net incomex
1.065
1.075
1.176
1.161
1.071
1.104
1.164
1.266
1.335
1.538
0.130
1.266
1.163
34
2.83
ROIC%
30.84
28.26
28.93
26.20
25.12
27.53
27.19
24.48
24.35
24.58
17.45
24.58
26.69
11
23.68
Return on equity%
14.36
12.10
14.19
11.94
13.75
12.86
12.99
15.30
16.37
14.99
12.89
14.99
13.97
44
20.80
Return on assets%
17.27
15.05
13.21
16.05
18.90
20.49
20.44
22.14
24.48
21.90
9.49
21.90
19.67
89
0.03
EPS$
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
(0.70%)
(0.04%)
—
13.36
EPS growth%
21.49
19.37
18.02
19.91
19.36
19.55
17.33
20.17
21.34
20.62
4.19
20.17
19.73
76
0.01
Bookvalue per sh$
0.02
0.03
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.05
(8.47%)
(5.37%)
—
0.04
FCF per share$
0.04
0.03
0.04
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.03
(1.76%)
(3.32%)
—
0.03
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.05
0.94%
1.67%
—
23.32
Div yield (avg)%
23.07
22.53
21.88
19.67
19.64
16.69
17.57
15.56
16.18
16.35
27.47
16.35
18.61
65
18.52
Payout ratio%
24.98
27.91
25.93
26.41
23.84
25.02
27.95
27.78
26.85
25.63
14.90
26.85
26.17
77
107.1
Shares (diluted)M
192.8
208.5
215.0
245.6
242.2
263.7
290.2
290.9
316.1
353.7
105.4
7.86%
7.69%
25
7.67
Buyback yield%
4.67
5.59
5.44
6.93
9.71
10.47
11.32
14.09
11.21
9.09
26.28
11.21
9.40
26
0.201
D/E ratiox
1.575
1.460
1.480
1.512
1.602
1.550
1.431
1.312
1.466
1.587
0.688
1.466
1.496
83
4.673
Enterprise value$M
10.04
11.24
11.36
12.52
13.99
15.39
17.16
16.11
16.64
15.16
6.415
1.62%
4.26%
65
4.261
LT debt$M
9.382
8.845
8.968
8.701
9.414
8.661
8.227
7.156
6.862
6.943
12.39
(5.91%)
(2.47%)
25
Revenue
$17.21M
1.83%
1.00×
Cost of revenue
$10.42M
1.97%
1.01×
Operating expenses
$2.342M
1.20%
0.94×
Property and equipment
17.20%