1.966
Revenue$M
1.169
1.267
1.327
1.439
1.558
1.636
1.785
1.869
2.044
2.186
2.064
7.01%
7.39%
18
25.64
Revenue growth%
0.40
1.28
0.66
3.48
5.89
4.81
5.60
3.27
1.40
2.21
10.21
3.27
2.74
17
27.89
Gross margin%
30.14
30.70
32.14
34.67
37.37
38.14
39.80
42.15
41.48
43.08
22.73
41.48
37.76
56
3.38
Operating margin%
12.82
14.57
11.64
13.72
10.85
10.23
8.04
7.96
8.43
8.25
15.91
8.25
10.54
47
13.58
Net margin%
0.40
0.87
0.58
0.40
1.93
1.25
0.40
0.40
2.28
2.93
7.49
1.25
0.73
68
18.12
P/E ratio (avg)x
11.61
10.59
11.44
11.72
12.88
13.53
14.46
14.39
15.45
16.83
8.801
14.46
13.20
41
31.23
EV/EBITx
24.01
27.01
24.51
25.56
26.10
27.05
29.76
28.82
27.22
28.07
13.07
28.07
27.03
36
29.59
FCF yield (avg)%
6.72
6.42
4.50
3.92
5.39
5.78
2.97
1.22
0.40
0.72
4.44
1.22
4.21
10
13.28
FCF margin%
23.97
22.13
24.13
24.68
25.37
27.87
26.57
24.52
22.81
24.34
20.49
24.52
24.43
55
0.753
FCF / Net incomex
0.367
0.356
0.421
0.459
0.483
0.526
0.596
0.589
0.593
0.647
0.932
0.593
0.505
55
6.45
ROIC%
22.96
24.44
23.98
26.66
27.88
25.18
24.26
21.57
20.52
20.02
22.37
21.57
24.12
38
15.43
Return on equity%
20.07
17.70
19.92
18.30
15.87
17.89
20.53
18.57
19.61
20.88
23.64
19.61
19.09
10
9.96
Return on assets%
14.86
17.79
19.84
21.56
23.99
23.13
21.67
23.38
20.92
22.24
12.18
22.24
21.61
70
0.02
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(2.02%)
(1.02%)
—
18.63
EPS growth%
10.55
13.44
13.91
14.22
12.11
10.67
8.81
10.60
8.96
8.00
14.93
8.96
10.64
15
0.02
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.98%
5.10%
—
0.02
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
2.45%
0.09%
—
0.01
Dividend per sh$
0.03
0.02
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.80%
0.04%
—
11.62
Div yield (avg)%
27.30
26.62
23.69
21.18
22.13
21.03
18.55
17.98
18.09
20.62
8.47
18.55
21.11
44
10.79
Payout ratio%
16.61
15.57
15.44
16.34
13.81
11.40
12.55
15.03
16.16
18.34
25.96
15.03
15.51
89
74.74
Shares (diluted)M
76.47
68.02
75.58
67.43
65.12
62.86
56.91
60.24
56.63
58.42
77.90
(2.15%)
(3.09%)
64
8.01
Buyback yield%
19.79
18.49
18.95
18.39
16.51
14.69
13.70
13.58
14.17
12.35
18.77
13.70
15.60
78
1.134
D/E ratiox
0.850
0.806
0.887
0.829
0.866
0.890
0.870
0.798
0.914
0.923
0.195
0.890
0.868
89
2.579
Enterprise value$M
2.150
2.124
2.301
2.227
2.260
2.264
2.300
2.474
2.414
2.296
0.815
0.31%
0.62%
46
0.841
LT debt$M
3.880
4.349
4.849
5.584
6.259
6.807
7.905
8.331
8.472
10.16
1.495
10.16%
11.52%
57
Revenue
$2.186M
7.39%
1.00×
Cost of revenue
$1.447M
7.06%
0.97×
Operating expenses
$0.310M
7.65%
1.02×
Property and equipment
19.67%
Goodwill & intangibles
18.43%
Spread over hurdle
(9.26%)