0.201
Revenue$M
1.172
1.190
1.188
1.192
1.216
1.237
1.264
1.306
1.363
1.388
0.218
2.68%
1.99%
41
22.75
Revenue growth%
17.95
20.81
23.35
24.84
27.30
26.65
26.54
24.66
22.59
21.32
8.84
24.66
24.01
75
19.55
Gross margin%
34.72
36.55
39.05
40.54
42.93
44.28
42.91
42.92
45.38
43.58
12.69
43.58
42.91
29
26.74
Operating margin%
4.56
7.43
8.88
10.77
11.68
11.10
12.16
10.54
9.71
9.27
9.86
10.54
10.12
70
3.76
Net margin%
0.80
1.17
0.40
0.40
0.67
0.68
0.40
2.71
4.26
3.52
18.71
2.71
0.74
59
7.220
P/E ratio (avg)x
18.39
18.47
17.88
19.36
19.11
19.21
18.86
21.11
22.83
21.78
26.66
21.11
19.16
27
16.40
EV/EBITx
15.74
17.35
17.08
17.09
18.44
20.28
20.93
23.16
25.77
28.21
17.51
23.16
19.36
38
8.32
FCF yield (avg)%
0.40
0.40
0.40
2.63
1.97
3.70
3.65
2.23
0.41
2.29
3.44
2.29
2.10
38
27.15
FCF margin%
19.26
17.07
17.99
15.82
18.22
20.35
22.67
25.09
25.44
27.42
27.42
25.09
19.81
67
1.463
FCF / Net incomex
1.662
1.659
1.723
1.859
2.008
1.801
1.598
1.764
1.636
1.628
1.232
1.636
1.693
81
6.69
ROIC%
9.84
9.40
9.71
11.49
13.37
11.58
8.93
11.70
9.68
11.90
11.67
11.58
10.66
84
16.43
Return on equity%
19.30
21.84
19.33
19.51
19.24
21.89
19.59
20.63
20.66
18.86
28.10
20.63
19.55
80
11.40
Return on assets%
0.40
0.40
2.54
3.34
2.21
4.05
5.05
3.36
2.95
4.61
19.29
4.05
3.15
29
0.02
EPS$
0.11
0.11
0.11
0.10
0.10
0.11
0.12
0.13
0.14
0.14
0.03
5.55%
2.11%
—
11.00
EPS growth%
5.57
7.42
7.61
8.74
7.89
5.82
6.68
6.26
3.52
2.96
19.12
5.82
6.47
7
0.13
Bookvalue per sh$
0.06
0.06
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.03
(3.82%)
(5.18%)
—
0.10
FCF per share$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.08
0.91%
0.19%
—
0.06
Dividend per sh$
0.14
0.14
0.13
0.12
0.12
0.11
0.12
0.12
0.12
0.13
0.05
1.17%
0.07%
—
4.91
Div yield (avg)%
6.92
7.28
9.02
6.28
3.67
2.87
0.41
0.95
1.48
0.40
22.93
0.95
3.27
83
6.56
Payout ratio%
24.13
27.07
28.85
28.41
30.43
31.05
29.72
32.28
30.89
28.10
24.68
30.89
29.29
53
6.434
Shares (diluted)M
9.372
8.866
9.274
9.306
10.94
10.84
11.06
12.56
14.79
14.99
6.202
6.49%
5.85%
13
15.66
Buyback yield%
1.77
0.40
1.71
3.87
2.93
4.40
3.31
4.76
5.63
6.98
26.51
4.76
3.59
88
1.479
D/E ratiox
1.137
1.187
1.204
1.086
1.126
1.048
1.141
1.247
1.361
1.382
1.127
1.247
1.164
16
0.123
Enterprise value$M
1.015
1.005
0.999
1.038
0.986
0.951
1.028
1.132
1.061
1.216
0.677
4.28%
2.91%
61
0.359
LT debt$M
0.924
0.901
0.906
0.989
0.987
1.004
1.033
0.971
1.029
1.093
0.684
2.04%
2.35%
45
Revenue
$1.388M
1.99%
1.00×
Cost of revenue
$0.756M
2.05%
1.01×
Operating expenses
$0.180M
2.92%
1.09×
Property and equipment
18.36%
Return on capital
113.47%
Spread over hurdle
105.38%