0.120
Revenue$M
0.148
0.148
0.145
0.143
0.141
0.137
0.138
0.137
0.138
0.137
0.133
(0.52%)
(0.61%)
85
15.85
Revenue growth%
16.95
14.97
17.68
17.86
16.99
15.94
18.36
18.62
19.23
18.87
5.73
18.62
17.77
48
22.54
Gross margin%
10.21
11.24
12.56
11.78
14.04
11.66
12.73
11.67
12.67
11.76
22.27
11.76
11.77
64
9.56
Operating margin%
14.83
15.15
15.40
18.07
16.20
18.76
18.23
18.65
19.22
21.77
11.05
18.76
18.15
89
5.34
Net margin%
3.39
6.05
6.43
6.00
7.64
6.42
3.79
4.79
2.22
2.61
16.52
3.79
5.39
65
30.45
P/E ratio (avg)x
11.12
11.17
11.44
12.62
12.01
11.19
12.33
11.73
11.87
11.44
22.54
11.73
11.59
40
25.96
EV/EBITx
37.63
43.37
41.53
38.57
41.63
44.13
50.09
54.81
60.53
66.39
27.09
54.81
43.75
80
26.04
FCF yield (avg)%
15.78
14.80
16.84
19.36
17.02
19.27
19.53
17.87
19.87
21.74
23.43
19.53
18.57
9
7.78
FCF margin%
10.04
9.22
10.78
10.93
12.14
12.93
11.58
9.83
12.29
13.62
8.16
12.29
11.25
32
1.354
FCF / Net incomex
0.178
0.200
0.206
0.199
0.197
0.224
0.253
0.266
0.283
0.268
0.793
0.266
0.215
24
16.87
ROIC%
23.91
23.09
22.87
22.26
22.36
21.28
24.17
21.67
21.63
23.90
11.21
21.67
22.62
26
8.82
Return on equity%
17.10
18.67
17.75
19.42
16.45
19.42
20.79
20.38
18.86
19.35
25.36
19.42
19.11
44
15.31
Return on assets%
21.59
23.90
25.00
25.75
27.25
25.22
26.96
28.72
30.36
32.77
25.56
28.72
26.35
44
0.03
EPS$
0.04
0.05
0.06
0.06
0.07
0.08
0.09
0.11
0.12
0.13
0.03
12.82%
11.96%
—
27.21
EPS growth%
17.81
20.58
18.23
17.38
16.59
14.30
13.30
11.37
10.14
9.32
11.09
11.37
15.45
92
0.03
Bookvalue per sh$
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.03
12.80%
8.75%
—
0.02
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.97%
1.76%
—
0.01
Dividend per sh$
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.02
5.62%
3.84%
—
28.38
Div yield (avg)%
5.87
3.70
5.30
4.72
4.09
4.91
3.63
3.75
4.80
5.20
7.36
4.80
4.76
76
4.87
Payout ratio%
13.13
12.32
10.55
8.20
6.16
4.73
5.09
6.88
5.69
2.70
9.10
5.09
6.52
20
3.410
Shares (diluted)M
3.884
4.050
4.073
4.747
5.447
5.431
5.795
6.609
6.222
6.303
3.441
2.96%
4.64%
93
6.16
Buyback yield%
23.06
20.42
19.21
21.67
23.03
23.42
25.41
24.01
24.87
26.74
11.06
24.87
23.24
94
1.005
D/E ratiox
0.286
0.326
0.343
0.314
0.286
0.266
0.252
0.267
0.287
0.274
1.533
0.267
0.286
33
0.152
Enterprise value$M
0.211
0.228
0.243
0.271
0.292
0.270
0.260
0.263
0.264
0.256
0.099
(2.64%)
3.10%
93
0.175
LT debt$M
0.052
0.052
0.054
0.047
0.047
0.046
0.040
0.037
0.036
0.033
0.160
(6.78%)
(5.23%)
91
Revenue
$0.137M
(0.61%)
1.00×
Cost of revenue
$0.096M
(0.61%)
1.00×
Operating expenses
$0.027M
(1.39%)
0.92×
Property and equipment
18.77%
Goodwill & intangibles
15.04%