0.057
Revenue$M
0.099
0.106
0.113
0.120
0.129
0.142
0.153
0.163
0.177
0.187
0.060
7.69%
7.59%
46
9.97
Revenue growth%
13.20
15.23
15.51
13.35
11.38
12.11
13.00
11.56
12.32
13.63
17.03
12.32
13.10
71
8.33
Gross margin%
40.46
42.19
41.93
42.69
45.43
45.66
43.57
43.91
45.81
46.32
21.03
45.66
43.74
35
19.44
Operating margin%
13.22
10.71
13.68
15.10
17.44
20.20
22.10
22.05
19.12
21.29
25.86
21.29
18.28
62
7.74
Net margin%
14.78
17.25
18.81
17.92
15.69
15.00
13.22
12.12
10.95
10.56
7.33
12.12
14.89
9
23.50
P/E ratio (avg)x
9.181
8.394
7.737
7.089
6.554
6.382
5.764
5.664
5.672
5.958
19.73
5.764
6.468
41
12.13
EV/EBITx
42.32
38.46
41.27
41.50
45.25
47.22
48.57
53.45
59.77
54.44
7.901
53.45
46.23
91
26.00
FCF yield (avg)%
6.69
6.71
4.63
3.29
4.46
4.08
6.79
8.97
9.15
10.65
6.29
8.97
6.70
87
25.74
FCF margin%
7.27
9.91
8.07
9.51
11.34
12.16
14.96
14.69
15.20
17.02
21.00
14.96
11.75
78
0.786
FCF / Net incomex
0.455
0.455
0.440
0.398
0.397
0.402
0.378
0.411
0.443
0.403
0.226
0.403
0.407
90
19.05
ROIC%
22.47
20.73
22.16
20.08
21.83
19.09
21.91
23.72
25.20
25.42
16.33
23.72
22.04
39
2.37
Return on equity%
2.55
2.10
1.90
0.40
1.17
3.68
4.10
5.40
8.08
7.06
24.19
5.40
3.12
84
20.22
Return on assets%
4.76
3.98
3.83
5.77
6.50
4.04
6.27
3.29
4.73
5.58
11.40
4.73
4.75
8
0.13
EPS$
0.13
0.12
0.10
0.10
0.09
0.08
0.08
0.07
0.06
0.07
0.13
(7.26%)
(7.85%)
—
12.88
EPS growth%
26.03
23.47
20.48
20.27
19.97
17.13
15.68
16.40
16.06
18.40
21.98
16.40
19.18
66
0.22
Bookvalue per sh$
0.14
0.15
0.14
0.13
0.14
0.15
0.17
0.18
0.17
0.18
0.22
6.20%
3.22%
—
0.17
FCF per share$
0.39
0.43
0.43
0.45
0.46
0.49
0.56
0.59
0.58
0.61
0.29
5.70%
6.43%
—
0.25
Dividend per sh$
0.13
0.14
0.14
0.15
0.14
0.14
0.14
0.16
0.17
0.18
0.28
4.97%
3.71%
—
29.92
Div yield (avg)%
6.11
8.72
11.05
13.88
16.21
17.87
17.90
15.70
14.30
15.65
18.43
15.70
14.98
46
25.53
Payout ratio%
27.73
26.95
26.76
24.83
24.19
21.92
24.44
25.15
26.92
24.53
13.76
24.53
24.99
64
0.670
Shares (diluted)M
0.736
0.843
0.799
0.825
0.901
0.842
0.816
0.906
0.884
0.849
0.671
(1.17%)
1.24%
15
6.62
Buyback yield%
3.42
1.17
0.87
0.40
1.79
0.40
1.92
1.12
0.40
0.40
12.91
0.40
0.99
90
0.202
D/E ratiox
0.114
0.113
0.114
0.123
0.132
0.135
0.120
0.111
0.100
0.092
0.500
0.111
0.114
29
0.100
Enterprise value$M
0.219
0.234
0.242
0.269
0.307
0.363
0.423
0.476
0.456
0.523
0.088
11.26%
10.74%
32
0.208
LT debt$M
0.017
0.018
0.019
0.020
0.024
0.024
0.027
0.032
0.037
0.038
0.146
9.66%
10.02%
79
Revenue
$0.187M
7.59%
1.00×
Cost of revenue
$0.095M
7.92%
1.03×
Operating expenses
$0.035M
7.31%
0.97×
Property and equipment
19.95%
Spread over hurdle
26.26%