12.56
Revenue$M
13.50
13.93
14.00
13.98
14.29
14.09
14.46
14.65
14.56
14.86
13.35
0.79%
1.10%
20
9.23
Revenue growth%
11.38
8.98
7.01
8.55
9.44
6.99
5.40
4.31
2.95
3.03
9.69
4.31
7.00
43
4.38
Gross margin%
7.33
8.17
10.73
9.18
8.66
6.04
7.45
9.83
6.93
8.33
29.22
7.45
8.25
80
28.69
Operating margin%
31.71
33.71
33.79
31.28
29.68
31.85
32.14
29.63
28.68
29.86
17.54
29.86
31.49
26
18.70
Net margin%
20.75
18.37
17.28
14.36
15.49
17.96
18.49
19.26
20.64
19.92
13.36
19.26
18.43
64
34.78
P/E ratio (avg)x
9.311
9.369
8.825
9.068
9.451
9.799
9.402
8.762
8.327
7.864
29.90
8.762
9.189
92
19.91
EV/EBITx
37.65
37.63
34.35
34.16
34.06
36.48
39.36
41.56
41.63
43.36
11.16
41.56
37.64
83
11.04
FCF yield (avg)%
1.94
2.36
0.40
3.09
3.35
0.86
3.05
1.49
3.50
5.76
19.53
3.05
2.70
76
13.31
FCF margin%
23.65
24.41
25.43
26.51
27.69
29.69
30.19
33.07
30.58
28.67
24.16
30.19
28.18
83
0.389
FCF / Net incomex
1.582
1.475
1.353
1.299
1.380
1.525
1.718
1.763
1.718
1.774
1.713
1.718
1.553
89
2.75
ROIC%
18.96
20.00
17.38
17.31
19.89
19.02
18.26
19.99
18.40
20.53
29.45
19.02
18.99
26
28.74
Return on equity%
8.59
6.47
3.58
6.05
7.63
5.62
2.91
1.46
0.40
1.43
16.82
1.46
4.60
62
4.34
Return on assets%
23.17
25.49
23.97
25.82
26.34
24.00
25.68
22.83
20.77
19.14
27.35
22.83
23.98
5
0.01
EPS$
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
(1.93%)
(2.34%)
—
7.59
EPS growth%
7.95
6.43
7.47
9.77
10.80
10.30
10.77
11.92
13.16
11.86
3.07
11.86
10.53
79
0.04
Bookvalue per sh$
0.03
0.03
0.04
0.04
0.03
0.03
0.04
0.04
0.04
0.04
0.03
2.42%
0.34%
—
0.03
FCF per share$
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
(1.32%)
(2.39%)
—
0.04
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.02
(1.94%)
(5.39%)
—
6.41
Div yield (avg)%
19.69
17.18
19.32
20.59
21.76
19.61
20.91
23.18
20.41
19.98
16.22
20.41
20.19
21
8.00
Payout ratio%
32.00
31.33
33.54
36.41
36.51
36.42
36.07
34.03
32.43
32.87
23.90
34.03
33.78
65
159.4
Shares (diluted)M
131.9
129.3
118.7
132.8
141.4
142.4
130.9
121.1
109.2
100.6
164.3
(6.59%)
(3.51%)
15
22.22
Buyback yield%
12.57
15.54
18.47
21.14
23.55
22.93
25.03
27.60
29.97
27.05
25.44
27.05
23.24
36
1.737
D/E ratiox
1.556
1.476
1.596
1.632
1.611
1.770
1.615
1.766
1.651
1.775
0.727
1.766
1.623
55
15.51
Enterprise value$M
5.513
5.254
4.825
4.661
4.264
4.269
3.714
3.938
3.355
3.038
9.904
(6.56%)
(6.62%)
26
2.535
LT debt$M
12.79
14.14
15.46
17.87
18.05
21.31
22.80
24.60
27.00
29.07
14.66
10.00%
10.45%
12
Revenue
$14.86M
1.10%
1.00×
Cost of revenue
$10.40M
1.10%
1.00×
Operating expenses
$2.030M
0.36%
0.93×
Property and equipment
16.68%