0.081
Revenue$M
0.330
0.342
0.358
0.373
0.392
0.402
0.426
0.449
0.468
0.089
0.092
4.63%
4.24%
55
24.28
Revenue growth%
23.11
22.35
21.35
20.40
18.34
19.71
18.06
20.49
23.36
15.01
28.31
19.71
20.92
40
17.31
Gross margin%
2.80
0.70
2.90
1.68
2.16
0.40
0.40
2.73
1.39
24.58
24.92
1.39
1.92
33
11.87
Operating margin%
19.65
18.41
20.63
18.09
16.13
16.12
13.30
15.11
15.08
6.44
3.75
15.11
17.11
91
15.81
Net margin%
0.40
0.40
0.40
0.40
1.80
2.67
5.67
8.19
9.25
7.73
17.39
5.67
1.89
90
35.73
P/E ratio (avg)x
29.69
31.78
27.81
29.01
30.16
29.06
28.07
30.97
27.48
26.60
22.61
29.06
29.38
36
29.48
EV/EBITx
27.34
32.46
32.99
38.57
40.78
39.32
41.36
40.59
47.69
16.19
14.47
40.78
38.94
35
5.66
FCF yield (avg)%
17.00
17.95
20.40
21.33
23.99
26.95
25.50
22.63
25.22
15.66
18.41
25.22
21.98
72
13.25
FCF margin%
20.96
22.24
24.96
23.31
22.04
24.82
24.06
26.99
24.58
13.12
5.05
24.58
23.68
53
0.395
FCF / Net incomex
0.947
1.010
0.917
0.899
0.881
0.797
0.897
0.831
0.940
1.091
1.113
0.881
0.898
18
27.07
ROIC%
24.43
21.62
22.03
23.82
22.94
22.28
22.69
23.55
20.84
9.14
12.39
22.69
22.81
86
9.00
Return on equity%
16.01
15.27
17.58
15.87
17.65
20.19
19.96
18.23
19.39
26.83
15.80
19.39
17.61
72
5.98
Return on assets%
0.52
2.61
0.52
0.40
0.57
0.40
1.36
0.40
0.40
9.29
24.92
0.40
0.52
81
0.02
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
2.44%
1.31%
—
20.86
EPS growth%
23.76
20.78
18.41
21.08
22.64
22.80
20.83
22.68
22.55
16.05
8.98
22.64
22.60
74
0.05
Bookvalue per sh$
0.06
0.07
0.07
0.07
0.06
0.07
0.06
0.07
0.06
0.02
0.04
(2.49%)
0.20%
—
0.07
FCF per share$
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.08
0.05
7.32%
6.68%
—
0.06
Dividend per sh$
0.08
0.09
0.08
0.08
0.09
0.09
0.11
0.12
0.13
0.08
0.04
9.55%
5.72%
—
25.45
Div yield (avg)%
14.27
16.51
15.48
17.02
17.12
15.76
18.11
18.16
19.46
11.98
20.44
18.11
16.77
74
4.44
Payout ratio%
23.48
23.58
22.24
22.89
21.12
20.00
19.82
20.83
20.40
10.03
27.53
20.40
21.68
75
6.128
Shares (diluted)M
8.667
8.445
9.531
10.18
11.07
12.72
13.06
13.65
12.86
5.978
6.169
4.79%
4.99%
65
27.59
Buyback yield%
11.96
10.83
11.15
8.69
11.09
8.57
9.69
12.69
15.21
5.97
14.48
11.09
10.96
16
1.389
D/E ratiox
0.246
0.252
0.262
0.253
0.258
0.231
0.247
0.271
0.299
0.344
1.463
0.258
0.255
65
0.033
Enterprise value$M
0.389
0.391
0.394
0.416
0.459
0.493
0.501
0.545
0.531
0.396
0.374
5.01%
4.35%
46
0.030
LT debt$M
0.246
0.252
0.247
0.273
0.279
0.309
0.350
0.387
0.366
0.285
0.058
6.06%
3.31%
50
Revenue
$0.468M
4.24%
1.00×
Cost of revenue
$0.242M
4.09%
0.99×
Operating expenses
$0.071M
4.04%
0.98×
Goodwill & intangibles
17.05%
Property and equipment
16.11%