0.249
Revenue$M
0.452
0.472
0.509
0.544
0.569
0.611
0.651
0.684
0.743
0.276
0.273
6.45%
6.57%
93
14.92
Revenue growth%
2.14
2.72
4.12
3.64
5.48
3.04
5.93
3.11
3.83
20.56
8.23
3.83
3.38
77
29.00
Gross margin%
6.83
5.32
2.94
4.18
5.76
7.14
9.93
8.66
10.73
9.29
19.83
8.66
6.99
53
27.93
Operating margin%
6.37
7.75
7.95
5.89
8.82
6.83
8.82
6.49
8.07
3.09
20.49
8.07
7.29
27
10.10
Net margin%
24.28
25.70
26.75
25.83
26.29
27.01
26.85
26.35
25.51
13.73
6.55
26.35
26.06
30
27.07
P/E ratio (avg)x
7.683
8.325
9.120
9.918
8.804
7.866
8.179
7.971
8.488
13.88
35.16
8.179
8.407
46
15.92
EV/EBITx
25.19
26.14
23.44
22.64
20.65
18.42
19.03
20.45
20.27
23.45
14.66
20.27
21.65
36
24.06
FCF yield (avg)%
13.00
15.08
13.62
14.87
17.04
18.71
18.97
16.14
16.85
21.41
6.71
17.04
15.61
9
24.70
FCF margin%
17.72
17.60
16.23
17.10
15.66
16.77
18.65
16.99
14.50
27.67
27.54
16.77
17.04
72
0.169
FCF / Net incomex
0.423
0.502
0.555
0.585
0.628
0.734
0.846
0.959
1.044
1.047
1.603
0.846
0.606
77
19.53
ROIC%
21.41
19.60
22.28
21.49
24.40
23.42
25.26
25.05
27.42
9.94
16.71
25.05
22.85
52
4.47
Return on equity%
30.61
32.49
35.28
34.83
34.92
32.99
31.85
30.78
30.77
16.21
17.70
31.85
32.17
13
22.97
Return on assets%
28.91
26.95
25.12
24.99
22.82
21.67
22.49
22.81
20.08
29.31
25.43
22.49
23.91
24
0.05
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.05
0.05
5.97%
1.71%
—
4.37
EPS growth%
19.10
17.19
16.48
17.53
18.58
17.36
17.91
15.83
17.26
26.76
22.92
17.36
17.31
27
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
(4.35%)
(6.88%)
—
0.03
FCF per share$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.01
0.04
0.03%
0.44%
—
0.04
Dividend per sh$
0.02
0.01
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.04
0.04
(9.65%)
(5.70%)
—
16.19
Div yield (avg)%
23.58
24.67
22.67
21.01
19.63
21.84
22.11
24.24
24.34
24.72
7.76
22.11
22.39
65
28.38
Payout ratio%
8.36
5.74
3.29
0.77
0.95
3.84
5.20
5.08
3.19
7.71
27.98
3.84
4.46
30
12.19
Shares (diluted)M
11.66
12.75
12.38
11.16
9.746
10.39
10.39
9.301
9.542
12.10
11.94
(3.08%)
(2.92%)
23
5.96
Buyback yield%
7.24
4.26
3.58
5.28
7.74
7.73
10.58
10.91
10.74
13.61
8.34
10.58
7.48
39
1.561
D/E ratiox
1.221
1.403
1.361
1.443
1.346
1.492
1.663
1.906
1.783
1.795
1.693
1.663
1.423
27
0.225
Enterprise value$M
0.411
0.435
0.424
0.393
0.427
0.397
0.372
0.365
0.374
0.100
0.219
(1.01%)
(2.41%)
84
0.093
LT debt$M
0.376
0.377
0.365
0.371
0.343
0.328
0.332
0.318
0.315
0.569
0.359
(3.23%)
(1.66%)
11
Revenue
$0.743M
6.57%
1.00×
Cost of revenue
$0.407M
6.59%
1.00×
Operating expenses
$0.132M
6.84%
1.03×
Property and equipment
14.95%
Spread over hurdle
47.96%