0.782
Revenue$M
0.546
0.593
0.649
0.715
0.763
0.830
0.908
0.996
1.064
1.183
0.847
9.18%
8.70%
54
14.98
Revenue growth%
21.51
21.40
21.19
18.33
20.67
19.71
19.51
18.68
17.01
17.06
3.36
18.68
19.61
89
2.36
Gross margin%
14.54
13.07
14.95
14.93
15.30
14.41
11.71
8.73
9.86
11.44
29.32
11.44
13.74
24
13.70
Operating margin%
19.83
19.50
18.73
17.43
17.42
17.26
14.95
13.26
12.88
11.57
14.21
13.26
17.34
32
9.47
Net margin%
10.09
10.05
8.42
9.24
8.17
6.42
6.12
5.73
5.58
3.60
3.41
5.73
7.30
59
22.67
P/E ratio (avg)x
30.53
34.87
38.50
37.65
38.88
40.61
46.07
52.46
60.46
61.49
26.25
52.46
39.74
6
16.27
EV/EBITx
27.15
27.24
24.27
22.14
21.19
22.11
19.58
20.74
21.15
21.26
32.84
21.15
21.68
52
8.84
FCF yield (avg)%
20.14
19.81
17.81
18.91
20.81
22.62
22.69
21.84
19.02
21.17
19.37
21.84
20.47
36
15.26
FCF margin%
9.56
7.08
9.60
9.10
6.46
7.54
6.68
4.95
7.68
8.84
17.61
7.54
7.61
23
0.511
FCF / Net incomex
2.506
2.630
2.785
2.853
2.798
3.178
3.724
4.124
4.358
4.962
0.866
4.124
3.015
14
6.55
ROIC%
0.47
0.43
0.40
2.72
4.92
4.13
1.61
2.37
5.30
2.49
25.22
2.49
2.43
81
21.63
Return on equity%
14.06
16.32
17.14
20.12
22.06
23.68
22.47
21.90
22.99
22.25
8.90
22.47
21.98
11
5.46
Return on assets%
16.50
16.10
16.53
17.79
19.78
21.74
19.18
17.49
16.59
16.03
15.91
17.49
17.04
25
0.01
EPS$
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.01
7.74%
6.58%
—
14.78
EPS growth%
9.47
10.30
11.56
11.52
9.79
10.74
12.82
13.75
14.64
16.21
12.26
13.75
11.54
9
0.03
Bookvalue per sh$
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.05
5.29%
3.83%
—
0.04
FCF per share$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
(2.58%)
(2.58%)
—
0.02
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.03
0.03
0.01
(1.52%)
(1.44%)
—
29.18
Div yield (avg)%
0.40
0.40
1.89
4.61
2.72
0.67
2.16
0.40
0.40
3.16
28.39
0.67
1.28
62
6.02
Payout ratio%
17.69
16.75
16.68
17.35
18.60
19.97
17.55
15.51
14.91
11.98
11.54
15.51
17.05
8
18.95
Shares (diluted)M
25.13
25.41
27.65
30.48
33.64
30.88
27.89
27.80
24.87
24.50
18.80
(6.14%)
0.92%
56
24.35
Buyback yield%
25.03
22.68
20.59
17.79
15.45
13.25
10.48
13.10
12.65
13.30
10.03
13.10
14.38
46
0.257
D/E ratiox
0.692
0.690
0.694
0.755
0.759
0.775
0.792
0.799
0.829
0.809
1.643
0.799
0.767
8
0.628
Enterprise value$M
0.200
0.204
0.195
0.212
0.209
0.235
0.224
0.230
0.217
0.205
0.281
(0.35%)
(0.36%)
32
0.673
LT debt$M
0.711
0.723
0.752
0.792
0.884
0.884
1.032
0.977
0.931
0.925
0.786
0.92%
4.14%
75
Revenue
$1.183M
8.70%
1.00×
Cost of revenue
$0.585M
8.34%
0.97×
Operating expenses
$0.301M
9.05%
1.03×
Property and equipment
16.31%
Spread over hurdle
16.71%