7.101
Revenue$M
16.40
17.53
18.63
19.98
21.52
23.61
25.13
26.94
29.77
7.831
8.769
8.31%
7.61%
52
5.37
Revenue growth%
26.52
28.37
30.43
28.53
28.66
27.99
28.43
31.16
29.21
12.92
29.49
28.66
28.60
51
6.83
Gross margin%
2.26
3.37
6.34
4.52
4.14
5.96
7.07
5.47
8.41
21.55
3.15
5.96
4.99
63
20.44
Operating margin%
23.84
21.38
23.82
23.08
23.90
26.74
25.11
25.84
24.47
22.00
24.43
25.11
23.87
8
24.77
Net margin%
1.74
0.40
1.29
2.45
2.52
0.40
1.89
0.80
1.07
5.58
12.33
1.07
1.52
80
25.93
P/E ratio (avg)x
47.81
58.17
60.35
72.56
77.85
94.36
99.07
108.0
110.5
22.24
25.95
99.07
75.20
76
25.74
EV/EBITx
7.863
8.146
8.118
7.644
6.870
6.552
5.984
5.695
5.434
11.78
26.97
5.984
7.257
70
17.48
FCF yield (avg)%
2.31
5.06
4.91
4.70
6.26
6.30
6.07
5.44
7.42
24.24
2.95
6.26
5.25
23
14.60
FCF margin%
0.40
0.40
0.53
0.41
0.52
0.40
0.40
2.04
2.62
3.12
19.66
0.52
0.41
13
0.832
FCF / Net incomex
0.407
0.421
0.452
0.420
0.433
0.445
0.464
0.419
0.444
0.386
0.168
0.444
0.427
37
12.62
ROIC%
5.38
3.01
4.56
6.77
5.10
3.42
6.29
5.78
5.11
17.89
14.53
5.11
5.25
44
27.37
Return on equity%
21.65
22.32
21.57
24.02
21.19
21.62
23.21
24.81
25.57
23.79
27.20
23.21
21.99
15
22.51
Return on assets%
31.47
33.32
34.08
32.86
32.22
32.97
30.96
33.43
34.75
17.87
15.72
32.97
32.93
54
0.01
EPS$
0.06
0.06
0.06
0.07
0.07
0.08
0.09
0.09
0.11
0.01
0.01
9.83%
6.91%
—
9.72
EPS growth%
1.06
0.40
0.50
3.14
2.98
5.45
2.53
3.83
6.22
29.46
7.58
3.83
3.06
33
0.03
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
0.03
(0.42%)
(1.13%)
—
0.03
FCF per share$
0.03
0.02
0.02
0.02
0.03
0.02
0.02
0.02
0.02
0.01
0.03
(2.12%)
(0.65%)
—
0.02
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
2.43%
1.35%
—
5.42
Div yield (avg)%
27.79
26.38
28.09
29.70
30.82
32.04
33.13
30.36
27.87
12.00
29.21
30.82
29.53
75
7.77
Payout ratio%
25.83
23.33
24.99
24.25
25.22
27.67
26.89
28.05
29.41
14.92
14.83
27.67
26.36
30
0.550
Shares (diluted)B
0.856
0.874
0.884
0.998
1.152
1.384
1.539
1.701
1.839
0.526
0.525
13.00%
9.25%
45
27.27
Buyback yield%
9.08
6.22
8.82
9.99
8.87
6.02
6.62
8.83
11.20
20.52
20.10
8.83
8.83
28
0.827
D/E ratiox
0.523
0.541
0.585
0.567
0.617
0.577
0.603
0.553
0.487
0.216
1.048
0.577
0.572
30
15.54
Enterprise value$M
11.67
12.11
13.38
12.24
12.21
13.20
12.05
13.03
11.76
28.40
30.46
(0.81%)
(0.52%)
29
11.48
LT debt$M
21.79
21.86
24.17
24.22
26.26
24.24
26.63
26.55
28.55
27.06
19.30
3.34%
1.76%
93
Revenue
$29.77M
7.61%
1.00×
Cost of revenue
$20.20M
7.52%
0.99×
Operating expenses
$4.543M
7.91%
1.03×
Property and equipment
19.57%
Spread over hurdle
(3.80%)