6.928
Revenue$M
48.39
49.50
52.41
53.45
55.61
56.36
57.14
59.40
61.79
62.96
7.420
2.51%
3.01%
86
26.07
Revenue growth%
10.70
10.83
10.17
11.72
9.65
7.25
7.16
4.74
4.50
5.06
19.97
5.06
8.45
16
9.24
Gross margin%
24.57
22.89
20.70
23.19
24.72
22.30
22.03
24.36
23.56
23.85
10.00
23.56
23.38
12
18.84
Operating margin%
33.74
34.59
36.13
38.86
36.80
38.72
37.45
40.44
39.80
40.75
13.39
39.80
38.08
17
17.41
Net margin%
2.86
0.56
0.40
0.63
0.40
1.88
0.90
0.40
0.63
1.41
16.20
0.90
0.63
29
11.59
P/E ratio (avg)x
33.96
36.03
35.27
37.03
39.05
39.62
43.15
45.42
51.02
60.75
21.12
45.42
39.34
63
15.36
EV/EBITx
25.28
23.94
23.06
24.92
25.86
23.92
25.34
23.79
21.50
22.92
11.65
23.79
23.93
76
7.73
FCF yield (avg)%
14.01
14.59
12.25
14.27
16.03
15.05
17.69
16.41
16.90
16.59
18.28
16.59
15.54
32
23.31
FCF margin%
11.69
12.10
13.30
13.46
13.31
14.55
14.02
15.98
17.66
15.19
15.16
15.19
13.74
29
1.353
FCF / Net incomex
0.475
0.427
0.465
0.439
0.409
0.444
0.429
0.404
0.343
0.325
0.132
0.404
0.428
44
26.91
ROIC%
13.32
12.65
13.94
12.56
14.86
16.92
17.16
17.40
15.77
18.58
12.33
17.16
15.31
12
26.37
Return on equity%
16.35
17.70
16.54
14.83
17.60
19.00
20.96
21.47
20.97
21.05
24.93
20.97
18.35
82
19.61
Return on assets%
18.53
19.09
17.87
17.53
20.04
19.38
21.50
24.01
26.59
26.91
20.65
24.01
19.71
79
0.04
EPS$
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.04
6.96%
8.96%
—
28.03
EPS growth%
26.21
26.92
27.08
28.54
29.79
30.81
31.11
32.83
33.55
35.45
4.17
32.83
30.30
92
0.01
Bookvalue per sh$
0.01
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.01
7.38%
8.58%
—
0.01
FCF per share$
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.03
9.51%
7.28%
—
0.04
Dividend per sh$
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.01
8.72%
8.68%
—
17.93
Div yield (avg)%
27.95
25.92
28.84
30.81
30.70
27.98
25.92
27.20
26.00
28.45
19.19
27.20
27.97
49
28.08
Payout ratio%
6.91
4.79
4.08
1.84
3.18
0.43
0.40
0.53
0.72
0.40
25.54
0.43
1.28
69
0.824
Shares (diluted)B
0.859
0.931
0.990
1.087
0.984
1.066
1.084
1.123
1.148
1.152
0.824
3.19%
3.26%
27
18.96
Buyback yield%
14.21
14.06
12.00
12.18
14.19
12.59
10.57
8.70
6.31
3.40
14.80
8.70
12.09
61
0.110
D/E ratiox
1.571
1.571
1.454
1.648
1.635
1.561
1.581
1.789
1.767
1.627
0.289
1.627
1.604
91
6.608
Enterprise value$M
25.79
27.41
24.17
21.92
23.56
21.42
19.61
19.61
18.63
18.41
27.42
(4.82%)
(3.53%)
50
9.617
LT debt$M
4.099
4.468
4.729
4.033
3.784
3.743
3.203
2.856
2.920
2.562
31.70
(7.50%)
(3.92%)
47
Revenue
$62.96M
3.01%
1.00×
Cost of revenue
$33.52M
2.75%
0.98×
Operating expenses
$13.73M
3.57%
1.06×
Property and equipment
15.49%
Spread over hurdle
10.55%