0.029
Revenue$M
0.148
0.158
0.165
0.172
0.183
0.189
0.199
0.209
0.222
0.231
0.030
4.76%
4.88%
18
22.60
Revenue growth%
24.14
24.53
24.50
26.30
26.76
25.02
27.59
29.65
31.47
34.00
8.46
29.65
26.53
87
14.34
Gross margin%
6.01
8.92
10.60
9.79
12.71
14.74
13.12
14.26
15.00
12.96
12.87
14.26
12.84
93
16.60
Operating margin%
9.76
9.73
12.14
11.55
11.20
12.31
11.43
10.37
9.37
10.01
17.24
10.37
10.79
81
9.57
Net margin%
6.27
9.10
11.69
9.48
9.31
8.36
6.56
6.01
4.39
6.82
6.48
6.56
7.59
75
28.81
P/E ratio (avg)x
15.82
15.28
16.88
18.16
19.67
22.65
22.34
22.60
23.15
27.08
31.80
22.65
21.01
33
31.19
EV/EBITx
33.25
33.29
35.95
38.18
36.31
33.65
32.99
30.12
29.88
33.19
37.86
32.99
33.27
13
26.60
FCF yield (avg)%
23.42
24.89
25.35
23.63
22.44
19.67
20.34
20.22
18.40
17.23
29.75
19.67
21.39
94
2.40
FCF margin%
21.06
19.00
20.99
22.31
19.67
21.88
22.27
22.16
24.92
25.90
16.98
22.27
22.02
53
1.210
FCF / Net incomex
0.550
0.535
0.549
0.640
0.698
0.808
0.855
0.924
0.923
1.059
0.747
0.923
0.753
83
18.70
ROIC%
6.63
8.12
6.08
7.93
10.44
8.25
7.54
5.00
4.31
6.62
4.93
6.62
7.09
80
29.44
Return on equity%
10.19
8.29
7.85
5.03
5.14
2.43
0.64
0.40
0.40
0.40
4.97
0.40
3.73
74
13.60
Return on assets%
11.94
8.96
9.17
6.65
7.41
8.30
5.98
5.69
7.04
4.59
2.72
5.98
7.23
48
0.22
EPS$
0.15
0.14
0.14
0.13
0.14
0.12
0.13
0.14
0.15
0.15
0.24
2.15%
1.36%
—
6.50
EPS growth%
3.87
6.60
5.36
7.83
6.05
7.30
8.28
6.55
6.49
3.51
13.95
6.55
6.52
69
0.15
Bookvalue per sh$
0.19
0.22
0.26
0.27
0.31
0.37
0.42
0.43
0.51
0.61
0.19
14.35%
13.00%
—
0.19
FCF per share$
0.20
0.23
0.23
0.21
0.24
0.23
0.23
0.23
0.25
0.23
0.20
(0.66%)
0.71%
—
0.08
Dividend per sh$
0.12
0.11
0.11
0.11
0.10
0.10
0.10
0.09
0.08
0.08
0.14
(4.52%)
(3.62%)
—
24.98
Div yield (avg)%
16.93
17.14
15.91
15.42
17.49
17.87
20.66
21.02
20.59
19.89
2.23
20.59
17.68
42
3.84
Payout ratio%
12.62
12.34
13.02
12.98
15.58
15.48
17.91
18.84
18.62
17.27
19.60
17.91
15.53
9
0.471
Shares (diluted)M
0.505
0.497
0.494
0.483
0.429
0.440
0.470
0.465
0.431
0.461
0.465
1.46%
(0.42%)
87
26.69
Buyback yield%
12.30
14.85
14.41
11.41
11.74
9.19
7.36
8.02
7.14
8.65
2.87
8.02
10.30
52
1.355
D/E ratiox
1.832
1.938
1.973
2.016
1.924
2.270
2.648
2.582
2.762
3.019
0.522
2.648
2.143
7
0.180
Enterprise value$M
0.155
0.135
0.133
0.117
0.120
0.128
0.128
0.136
0.118
0.130
0.014
1.69%
(2.91%)
23
0.228
LT debt$M
0.120
0.137
0.136
0.140
0.163
0.160
0.174
0.187
0.184
0.184
0.021
2.44%
6.09%
70
Revenue
$0.231M
4.88%
1.00×
Cost of revenue
$0.162M
4.88%
1.00×
Operating expenses
$0.038M
4.71%
0.98×
Property and equipment
17.29%