0.352
Revenue$M
0.281
0.306
0.325
0.350
0.369
0.397
0.432
0.465
0.508
0.543
0.361
8.05%
7.75%
13
10.98
Revenue growth%
13.94
11.45
14.01
12.73
14.90
17.70
18.29
15.31
13.81
12.36
26.92
15.31
13.97
46
2.41
Gross margin%
30.70
29.85
28.25
30.90
31.02
32.32
32.13
31.91
33.82
34.31
13.15
32.32
31.46
78
16.32
Operating margin%
0.40
0.40
2.73
2.73
4.64
6.98
6.43
5.06
2.75
0.99
25.49
5.06
2.74
31
11.05
Net margin%
2.36
4.82
3.70
2.70
4.84
4.15
4.87
4.27
2.62
2.77
4.23
4.15
3.93
88
36.59
P/E ratio (avg)x
25.34
25.97
26.84
26.64
24.96
21.49
22.41
21.17
20.15
20.95
37.71
21.17
23.69
76
21.45
EV/EBITx
17.88
18.97
20.70
23.08
22.51
26.22
29.41
31.79
31.40
35.41
7.376
31.40
24.65
84
16.93
FCF yield (avg)%
12.56
12.31
12.79
10.29
7.55
6.01
3.73
1.99
1.20
0.40
7.81
1.99
6.78
83
19.84
FCF margin%
27.90
25.49
23.67
26.53
27.37
29.92
32.57
34.15
35.30
34.39
21.21
34.15
28.91
77
1.035
FCF / Net incomex
0.373
0.369
0.393
0.407
0.447
0.432
0.416
0.408
0.450
0.427
0.593
0.427
0.412
18
11.88
ROIC%
25.31
27.11
24.78
26.52
29.35
26.81
26.17
27.13
24.56
27.55
16.15
26.81
26.67
65
11.56
Return on equity%
10.34
9.74
11.40
12.74
13.07
13.08
12.33
14.58
13.61
11.05
8.51
13.08
12.54
56
25.70
Return on assets%
8.93
9.68
10.87
12.34
10.69
7.71
8.04
5.54
6.79
7.95
23.25
7.71
8.49
21
0.02
EPS$
0.04
0.04
0.04
0.04
0.05
0.06
0.06
0.06
0.07
0.08
0.02
11.20%
8.33%
—
27.19
EPS growth%
3.28
4.99
5.63
8.15
5.87
2.99
3.34
3.41
3.15
2.30
8.96
3.15
3.38
68
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
0.04
(5.50%)
(5.38%)
—
0.02
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.03
(6.80%)
(4.37%)
—
0.01
Dividend per sh$
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.04
(3.23%)
(2.58%)
—
16.83
Div yield (avg)%
19.70
20.70
18.03
16.72
15.86
13.89
14.53
11.98
14.60
15.40
19.90
14.53
15.63
80
6.99
Payout ratio%
14.78
13.53
16.23
15.18
16.56
17.30
16.30
18.02
19.89
19.64
18.60
18.02
16.43
37
11.74
Shares (diluted)M
22.74
24.39
24.47
24.00
25.86
25.65
25.68
30.45
31.34
33.49
11.66
5.30%
4.78%
66
22.36
Buyback yield%
25.30
27.80
25.05
24.23
23.15
20.49
19.46
19.29
16.55
16.00
11.75
19.29
21.82
62
1.458
D/E ratiox
1.003
1.062
1.011
0.866
0.769
0.724
0.621
0.621
0.665
0.622
1.191
0.622
0.746
36
0.104
Enterprise value$M
0.053
0.051
0.058
0.065
0.075
0.089
0.095
0.114
0.115
0.136
0.126
12.62%
12.02%
22
0.288
LT debt$M
0.226
0.209
0.195
0.204
0.226
0.255
0.284
0.301
0.348
0.373
0.409
10.54%
5.53%
34
Revenue
$0.543M
7.75%
1.00×
Cost of revenue
$0.289M
7.63%
0.99×
Operating expenses
$0.090M
8.49%
1.07×
Property and equipment
17.14%