0.240
Revenue$M
0.487
0.504
0.533
0.552
0.567
0.592
0.621
0.654
0.693
0.709
0.266
4.56%
4.24%
47
12.02
Revenue growth%
17.06
15.89
18.45
21.34
22.33
20.77
23.39
25.07
25.19
23.96
18.60
23.96
21.83
66
4.45
Gross margin%
11.57
12.96
10.67
11.51
9.87
10.03
10.90
10.50
8.55
9.92
19.85
10.03
10.58
47
20.52
Operating margin%
11.95
12.63
12.46
11.23
12.56
13.40
14.43
16.72
19.58
19.96
9.41
16.72
13.01
63
5.49
Net margin%
11.23
10.78
11.65
9.95
11.04
9.27
10.33
9.70
7.35
4.97
9.02
9.27
10.14
30
15.86
P/E ratio (avg)x
43.55
43.94
48.92
54.14
61.57
69.15
71.39
83.62
81.54
84.16
11.84
81.54
65.36
5
10.40
EV/EBITx
40.64
46.54
47.23
55.85
57.64
56.43
56.62
61.82
63.30
74.47
16.37
61.82
56.52
46
13.14
FCF yield (avg)%
0.76
0.40
0.43
0.40
0.40
0.73
1.75
2.09
2.16
1.07
8.60
1.75
0.75
46
15.23
FCF margin%
23.11
25.86
24.00
22.44
19.45
17.12
18.34
17.72
17.87
15.28
15.24
17.72
18.90
5
1.087
FCF / Net incomex
0.442
0.445
0.496
0.482
0.482
0.487
0.467
0.470
0.519
0.546
1.647
0.487
0.482
76
24.78
ROIC%
15.83
15.15
14.76
14.93
14.92
11.94
9.28
10.34
7.43
9.17
9.23
9.28
13.35
90
21.29
Return on equity%
8.06
10.90
11.56
8.84
8.81
10.32
9.78
9.81
10.91
8.84
29.43
9.81
9.79
85
6.52
Return on assets%
6.10
3.96
6.23
8.67
6.40
5.26
3.65
3.51
2.38
3.93
17.51
3.65
4.61
55
0.11
EPS$
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.04
0.04
0.04
0.11
4.46%
4.97%
—
12.95
EPS growth%
3.22
2.83
2.70
4.07
5.94
8.08
5.26
5.45
5.64
4.91
19.10
5.45
5.09
38
0.08
Bookvalue per sh$
0.08
0.08
0.09
0.09
0.10
0.10
0.11
0.11
0.11
0.13
0.06
4.94%
5.28%
—
0.13
FCF per share$
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.08
(6.83%)
(3.04%)
—
0.10
Dividend per sh$
0.18
0.18
0.18
0.18
0.18
0.18
0.22
0.23
0.26
0.28
0.08
8.79%
5.38%
—
27.11
Div yield (avg)%
10.75
10.31
9.07
10.60
9.35
9.46
10.02
10.61
11.22
12.12
20.85
10.61
10.46
26
17.12
Payout ratio%
12.15
10.94
12.18
14.49
14.46
11.66
8.80
8.64
6.43
4.57
21.90
8.64
11.30
63
2.618
Shares (diluted)M
3.791
3.483
4.008
3.737
4.241
4.680
4.773
4.764
5.150
5.480
2.580
5.26%
5.16%
41
20.13
Buyback yield%
29.34
27.30
28.25
29.44
29.41
30.48
30.97
28.02
26.65
23.75
13.06
28.02
28.80
68
0.207
D/E ratiox
0.317
0.297
0.266
0.288
0.311
0.299
0.325
0.279
0.240
0.251
1.675
0.279
0.292
22
0.291
Enterprise value$M
0.322
0.384
0.417
0.494
0.576
0.562
0.626
0.726
0.743
0.741
0.164
5.18%
8.80%
42
0.378
LT debt$M
0.493
0.573
0.654
0.607
0.655
0.647
0.670
0.644
0.728
0.841
0.331
5.12%
5.87%
46
Revenue
$0.709M
4.24%
1.00×
Cost of revenue
$0.496M
4.24%
1.00×
Operating expenses
$0.140M
3.84%
0.96×
Property and equipment
16.36%
Spread over hurdle
(0.06%)