0.664
Revenue$M
1.356
1.425
1.429
1.447
1.465
1.472
1.492
1.534
1.538
1.556
0.709
1.21%
1.68%
81
3.62
Revenue growth%
16.86
18.34
19.47
19.72
19.95
17.54
16.41
16.31
17.63
19.77
11.50
17.54
17.99
56
16.18
Gross margin%
11.40
11.51
8.71
6.94
9.33
8.31
10.65
13.40
14.26
16.99
14.49
13.40
11.02
51
6.42
Operating margin%
19.94
18.80
19.88
17.01
19.50
19.09
20.38
19.42
20.11
22.84
18.62
20.11
19.69
92
5.96
Net margin%
17.71
15.64
12.98
14.24
13.27
12.24
12.08
13.20
15.62
13.34
6.36
13.20
13.30
45
32.27
P/E ratio (avg)x
21.92
21.66
21.21
19.44
17.97
18.43
17.12
15.54
14.31
13.11
34.01
15.54
18.20
65
36.44
EV/EBITx
26.66
24.91
22.55
22.86
21.10
20.52
17.73
19.36
20.59
19.92
8.278
19.92
20.84
10
8.59
FCF yield (avg)%
17.98
18.96
17.21
18.32
16.02
15.73
13.84
14.30
11.43
11.65
3.59
13.84
15.88
91
22.07
FCF margin%
14.16
16.51
13.66
15.70
17.48
17.63
15.80
15.21
15.03
17.27
11.78
15.80
15.75
80
1.217
FCF / Net incomex
1.798
1.786
1.822
2.064
1.954
1.991
2.248
2.237
2.335
2.565
0.938
2.248
2.027
58
19.26
ROIC%
0.40
1.84
0.40
1.88
2.28
0.91
0.87
1.94
2.39
4.30
7.28
1.94
1.86
71
8.28
Return on equity%
12.51
9.83
7.25
9.56
8.22
8.77
10.17
7.96
8.30
9.69
2.66
8.77
9.17
88
26.25
Return on assets%
3.04
3.80
3.26
3.93
2.80
4.71
1.95
3.09
1.79
1.23
21.89
1.95
3.07
88
0.02
EPS$
0.06
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.02
(2.53%)
(2.69%)
—
16.18
EPS growth%
32.65
34.49
35.75
38.31
37.85
38.17
39.19
37.48
37.43
39.16
11.63
38.17
37.67
55
0.10
Bookvalue per sh$
0.10
0.11
0.10
0.11
0.12
0.13
0.12
0.12
0.12
0.14
0.04
2.53%
4.50%
—
0.02
FCF per share$
0.13
0.13
0.15
0.14
0.15
0.15
0.16
0.18
0.20
0.20
0.09
6.10%
4.44%
—
0.11
Dividend per sh$
0.10
0.10
0.10
0.10
0.11
0.11
0.11
0.11
0.11
0.13
0.08
1.93%
1.56%
—
29.76
Div yield (avg)%
5.79
4.96
4.13
5.40
7.80
7.63
7.33
10.20
11.37
13.61
28.86
10.20
7.48
17
18.24
Payout ratio%
35.02
33.70
31.86
30.40
28.72
26.08
27.38
27.50
27.65
25.77
5.32
27.38
28.18
90
5.011
Shares (diluted)M
5.104
5.855
6.216
5.808
5.467
5.572
6.160
6.846
6.995
7.304
4.817
5.97%
3.22%
26
7.29
Buyback yield%
9.96
11.07
8.08
8.42
6.06
6.43
5.69
2.78
0.40
2.86
16.33
2.86
6.25
73
1.386
D/E ratiox
0.594
0.569
0.508
0.507
0.521
0.555
0.574
0.502
0.462
0.504
1.249
0.504
0.515
82
1.088
Enterprise value$M
0.308
0.330
0.304
0.299
0.314
0.306
0.300
0.330
0.351
0.386
0.497
4.24%
2.11%
41
0.563
LT debt$M
0.098
0.087
0.077
0.081
0.082
0.081
0.072
0.066
0.069
0.066
0.388
(4.09%)
(4.42%)
13
Revenue
$1.556M
1.68%
1.00×
Cost of revenue
$1.089M
1.68%
1.00×
Operating expenses
$0.297M
1.03%
0.94×
Property and equipment
16.87%
Goodwill & intangibles
13.75%
Spread over hurdle
(7.69%)