0.773
Revenue$M
0.594
0.634
0.652
0.672
0.722
0.768
0.800
0.849
0.909
0.853
0.952
6.24%
5.55%
92
11.84
Revenue growth%
20.17
20.84
18.07
16.43
14.63
12.19
10.87
12.55
12.02
14.77
22.56
12.19
15.53
13
16.24
Gross margin%
11.66
13.27
16.19
14.21
12.07
9.26
7.37
8.53
7.82
18.27
28.59
8.53
11.87
50
8.88
Operating margin%
22.27
24.73
26.31
27.24
27.45
26.16
25.52
27.28
25.60
22.07
6.89
26.16
25.88
19
6.67
Net margin%
9.61
11.47
8.59
7.11
7.37
4.62
2.83
2.97
1.70
15.84
22.99
2.97
7.09
7
23.83
P/E ratio (avg)x
23.96
26.00
22.85
22.09
20.61
19.13
17.79
18.89
18.75
10.99
12.55
18.89
21.35
81
28.16
EV/EBITx
32.93
32.16
30.27
34.27
32.16
28.75
30.43
29.93
27.23
16.65
31.62
29.93
31.02
57
29.81
FCF yield (avg)%
37.04
37.96
40.69
38.97
40.43
41.93
42.73
40.79
39.88
28.65
12.12
40.79
40.16
83
6.56
FCF margin%
18.15
17.74
16.15
16.77
16.61
17.19
16.26
18.32
15.69
29.05
15.28
16.61
16.98
12
0.551
FCF / Net incomex
0.127
0.136
0.141
0.138
0.141
0.129
0.122
0.121
0.106
1.009
1.141
0.122
0.128
51
6.00
ROIC%
27.43
30.30
32.68
30.00
32.32
35.12
37.02
39.89
41.50
2.46
23.90
37.02
32.50
90
13.92
Return on equity%
13.43
15.93
16.50
15.48
17.28
18.56
16.57
18.83
17.11
15.84
23.50
17.28
16.53
16
11.10
Return on assets%
16.75
17.31
14.32
12.99
12.98
12.45
11.88
12.76
12.65
11.66
8.19
12.65
12.99
23
0.01
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.01
0.02
3.90%
5.60%
—
25.41
EPS growth%
23.64
26.64
27.12
25.90
23.27
22.32
20.90
18.01
19.49
13.24
22.47
20.90
22.80
8
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
0.02
0.01
(4.29%)
(4.30%)
—
0.02
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
(2.92%)
(6.22%)
—
0.01
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.01
(2.70%)
(2.01%)
—
12.03
Div yield (avg)%
6.90
5.42
8.36
9.50
10.96
8.61
8.18
8.94
9.32
23.96
23.72
8.94
8.51
51
3.73
Payout ratio%
10.28
8.98
6.31
4.04
4.16
5.80
6.62
8.33
5.59
14.97
8.54
5.80
6.47
18
33.44
Shares (diluted)M
35.17
35.10
32.49
34.12
32.25
33.09
37.49
39.61
40.23
34.54
33.99
3.35%
1.38%
63
3.06
Buyback yield%
2.45
3.82
1.05
0.40
0.40
0.40
1.31
0.40
1.87
14.24
20.88
0.40
1.18
38
1.071
D/E ratiox
1.392
1.304
1.253
1.357
1.492
1.465
1.507
1.527
1.699
1.755
1.666
1.507
1.428
10
1.176
Enterprise value$M
0.453
0.456
0.434
0.473
0.430
0.410
0.444
0.491
0.457
0.447
0.141
(0.68%)
0.14%
83
0.661
LT debt$M
0.881
1.009
1.158
1.171
1.188
1.214
1.178
1.297
1.342
0.869
1.145
2.76%
3.52%
16
Revenue
$0.909M
5.55%
1.00×
Cost of revenue
$0.624M
5.57%
1.00×
Operating expenses
$0.137M
5.65%
1.01×
Property and equipment
15.78%
Spread over hurdle
35.82%