0.188
Revenue$M
0.172
0.184
0.192
0.207
0.220
0.232
0.248
0.263
0.274
0.286
0.209
5.42%
5.52%
51
24.99
Revenue growth%
0.40
0.40
0.40
0.40
0.40
3.19
2.33
0.40
0.40
2.54
27.29
2.33
0.40
24
9.80
Gross margin%
30.09
32.88
34.56
35.81
37.47
37.92
36.86
39.60
38.59
41.10
3.18
38.59
37.17
43
27.93
Operating margin%
12.62
15.59
13.49
12.10
14.36
14.73
12.78
11.03
8.71
6.52
6.20
11.03
12.70
64
8.48
Net margin%
15.21
14.55
16.82
19.54
20.31
23.13
21.61
22.24
23.37
21.55
8.62
22.24
20.93
18
16.74
P/E ratio (avg)x
15.89
16.02
15.98
17.48
20.84
22.58
25.40
26.54
29.75
29.48
22.03
26.54
21.71
33
34.26
EV/EBITx
14.98
16.30
15.49
14.75
13.03
11.75
11.22
12.23
11.57
11.33
24.95
11.57
12.63
41
2.06
FCF yield (avg)%
2.43
3.54
0.63
1.35
0.40
2.19
4.56
3.59
3.63
4.77
17.10
3.63
2.99
75
11.34
FCF margin%
23.24
22.66
20.88
23.05
22.51
22.30
25.30
24.56
21.82
22.91
4.76
22.91
22.79
68
0.439
FCF / Net incomex
1.403
1.588
1.807
1.834
1.962
1.954
1.909
1.901
1.809
1.771
1.045
1.901
1.822
85
25.33
ROIC%
20.21
20.36
19.63
21.39
21.26
21.79
21.13
19.48
16.60
15.03
18.83
19.48
20.29
74
9.18
Return on equity%
31.71
31.43
29.67
32.59
30.71
30.20
32.81
30.19
28.15
25.27
13.63
30.19
30.45
56
22.97
Return on assets%
4.77
5.80
4.51
5.06
4.31
3.15
5.61
5.66
5.09
7.15
20.85
5.61
5.08
44
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.99%
1.79%
—
17.92
EPS growth%
13.98
16.78
19.51
22.50
21.34
21.04
19.60
16.72
14.38
12.18
14.53
16.72
18.14
70
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
—
—
(0.27%)
(0.47%)
—
—
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
1.55%
0.61%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
—
—
—
0.01
0.01
—
0.01
(1.66%)
(2.79%)
—
8.94
Div yield (avg)%
17.62
16.02
17.93
19.67
17.61
17.29
15.95
18.52
17.85
16.87
28.12
17.29
17.62
32
26.19
Payout ratio%
9.39
7.07
6.96
6.89
8.59
10.16
9.50
10.70
8.69
8.22
17.93
9.50
8.64
25
15.86
Shares (diluted)M
24.70
26.38
30.47
34.99
37.38
41.80
41.11
40.55
40.70
42.34
15.44
2.53%
6.96%
11
20.71
Buyback yield%
18.19
17.07
15.13
15.45
14.12
14.79
14.16
16.37
17.03
16.55
4.62
16.37
15.91
23
1.442
D/E ratiox
1.746
1.673
1.586
1.658
1.844
2.060
2.030
2.269
2.502
2.328
1.771
2.269
1.937
88
0.112
Enterprise value$M
0.277
0.291
0.318
0.352
0.315
0.352
0.343
0.332
0.299
0.268
0.373
(3.18%)
(0.93%)
27
0.359
LT debt$M
0.054
0.056
0.057
0.064
0.064
0.067
0.070
0.077
0.074
0.077
0.146
3.80%
3.98%
14
Revenue
$0.286M
5.52%
1.00×
Cost of revenue
$0.166M
5.23%
0.97×
Operating expenses
$0.050M
6.44%
1.09×
Property and equipment
15.18%