0.076
Revenue$M
0.199
0.200
0.204
0.207
0.206
0.208
0.213
0.215
0.222
0.084
0.079
1.38%
1.47%
68
15.61
Revenue growth%
31.75
33.71
33.84
31.50
28.83
28.07
25.53
25.60
28.42
9.27
10.97
28.07
28.79
7
18.12
Gross margin%
7.45
6.69
6.63
5.50
7.23
8.13
6.71
8.37
8.20
21.44
4.29
8.13
7.34
17
20.47
Operating margin%
2.45
1.43
0.40
0.74
0.40
0.40
0.40
2.75
0.63
3.14
4.48
0.40
0.68
48
5.56
Net margin%
18.76
19.87
17.86
17.59
16.09
15.16
17.81
20.03
18.71
22.49
11.76
17.81
17.83
64
33.87
P/E ratio (avg)x
26.30
24.61
26.84
24.57
22.56
21.32
21.70
22.17
20.39
21.88
19.53
21.70
23.57
88
17.16
EV/EBITx
23.76
23.17
26.77
31.53
34.51
38.84
43.27
45.94
47.92
30.22
29.38
43.27
33.02
59
7.19
FCF yield (avg)%
25.83
28.63
27.20
27.80
26.00
28.51
29.43
28.54
30.06
17.95
27.37
28.54
28.16
35
25.85
FCF margin%
12.05
11.06
10.88
11.38
8.64
10.43
7.73
6.87
4.55
3.01
5.45
7.73
10.65
20
1.496
FCF / Net incomex
1.421
1.590
1.664
1.604
1.570
1.679
1.719
1.559
1.481
1.343
1.690
1.570
1.580
89
16.97
ROIC%
12.72
14.28
13.13
13.99
15.58
17.78
17.46
17.08
15.34
12.00
2.74
17.08
15.43
40
28.60
Return on equity%
17.30
19.32
20.84
23.82
24.55
27.32
25.58
27.59
27.01
13.73
16.34
27.01
24.19
64
23.50
Return on assets%
0.40
0.40
0.40
1.04
2.49
4.31
5.66
6.44
7.51
15.73
18.60
5.66
1.76
65
—
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
—
2.92%
4.50%
—
17.36
EPS growth%
12.70
11.13
10.40
9.38
10.26
9.74
11.58
10.58
12.50
9.99
3.08
10.58
10.86
44
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
4.29%
3.66%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
0.02
4.10%
2.61%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
(2.13%)
1.85%
—
10.45
Div yield (avg)%
2.24
0.40
0.40
0.40
3.16
5.42
2.47
4.74
4.78
2.88
27.05
4.74
2.81
67
17.87
Payout ratio%
13.37
11.54
13.03
13.50
16.48
18.13
18.61
17.56
20.35
10.41
24.20
18.13
14.99
74
5.907
Shares (diluted)M
8.787
9.725
11.36
10.74
11.96
13.08
14.57
17.01
19.56
6.044
5.871
12.75%
8.33%
91
14.11
Buyback yield%
30.34
30.90
31.08
30.30
27.63
25.96
25.87
24.09
23.20
5.81
24.89
25.87
28.40
25
1.232
D/E ratiox
1.338
1.285
1.148
0.975
0.911
0.908
0.863
0.776
0.709
1.007
1.638
0.863
0.943
90
0.125
Enterprise value$M
0.151
0.151
0.151
0.129
0.135
0.146
0.153
0.139
0.127
0.115
0.195
(0.23%)
(3.63%)
45
0.202
LT debt$M
0.081
0.080
0.078
0.091
0.090
0.093
0.103
0.109
0.123
0.166
0.155
6.37%
4.61%
52
Revenue
$0.222M
1.47%
1.00×
Cost of revenue
$0.155M
1.55%
1.01×
Operating expenses
$0.045M
1.64%
1.02×
Property and equipment
15.43%
Spread over hurdle
(6.44%)