0.090
Revenue$M
0.229
0.247
0.260
0.271
0.284
0.308
0.320
0.342
0.368
0.097
0.105
6.33%
6.21%
21
20.57
Revenue growth%
11.92
12.83
12.11
12.08
13.37
16.03
13.72
15.38
14.47
17.52
26.08
14.47
13.55
54
29.43
Gross margin%
13.76
12.72
12.69
14.74
16.78
19.51
18.20
16.80
14.91
6.68
7.70
16.80
15.07
63
14.29
Operating margin%
23.63
21.65
24.12
25.38
23.71
22.84
23.26
25.57
25.73
21.18
24.42
23.71
23.67
15
12.18
Net margin%
3.82
2.75
4.05
6.54
6.29
8.33
7.96
6.43
4.16
18.76
13.33
6.43
6.31
18
34.11
P/E ratio (avg)x
9.782
9.097
9.040
9.227
9.244
8.528
7.434
6.776
6.578
14.24
9.171
7.434
9.068
66
26.15
EV/EBITx
31.93
35.99
41.40
42.97
49.50
51.35
57.09
63.26
68.88
31.21
11.93
57.09
46.24
35
19.24
FCF yield (avg)%
12.44
11.22
12.74
11.83
10.34
9.74
8.26
9.42
9.42
18.64
7.28
9.42
10.78
23
10.89
FCF margin%
24.83
27.35
24.81
24.65
21.86
21.36
24.32
21.90
18.94
28.58
11.03
21.86
24.48
63
1.192
FCF / Net incomex
1.463
1.501
1.735
1.723
1.858
2.049
2.187
2.138
2.141
1.289
1.271
2.138
1.796
82
3.35
ROIC%
15.24
17.31
16.29
13.92
16.56
17.81
20.36
19.50
20.48
6.87
22.41
19.50
16.94
34
19.33
Return on equity%
8.84
9.76
11.53
14.21
15.07
16.95
15.34
16.08
17.89
29.21
25.87
16.08
14.64
66
20.89
Return on assets%
7.64
10.27
9.71
8.65
9.21
8.68
7.70
4.81
5.17
14.22
3.63
7.70
8.18
79
0.03
EPS$
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.06
0.03
0.04
3.37%
5.19%
—
19.32
EPS growth%
11.61
9.59
12.37
10.38
7.54
7.18
7.00
5.38
7.83
14.23
23.28
7.18
8.71
48
0.04
Bookvalue per sh$
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.05
0.03
2.32%
2.21%
—
0.03
FCF per share$
0.11
0.11
0.12
0.13
0.14
0.16
0.15
0.16
0.17
0.02
0.04
5.74%
6.65%
—
0.06
Dividend per sh$
0.06
0.06
0.07
0.07
0.07
0.08
0.09
0.10
0.11
0.04
0.05
8.75%
8.83%
—
2.70
Div yield (avg)%
23.13
21.05
22.46
21.67
22.61
22.41
24.05
26.72
26.21
4.26
4.80
24.05
22.87
40
14.10
Payout ratio%
25.55
27.75
26.53
24.68
26.26
25.88
28.78
27.61
27.65
18.13
5.98
27.61
26.40
93
1.764
Shares (diluted)M
1.579
1.688
1.815
1.973
2.144
2.337
2.216
2.129
1.938
1.714
1.719
(0.36%)
0.38%
64
11.39
Buyback yield%
19.04
16.11
13.66
15.67
13.59
12.07
12.96
14.59
16.36
3.09
8.22
13.59
15.13
70
1.615
D/E ratiox
1.492
1.633
1.770
1.811
2.011
1.981
2.155
2.232
2.496
1.749
0.274
2.155
1.896
32
0.144
Enterprise value$M
0.076
0.067
0.069
0.074
0.068
0.068
0.060
0.052
0.046
0.273
0.047
(9.30%)
(4.44%)
53
0.233
LT debt$M
0.116
0.111
0.106
0.104
0.113
0.124
0.123
0.119
0.116
0.110
0.332
2.23%
0.23%
54
Revenue
$0.368M
6.21%
1.00×
Cost of revenue
$0.247M
6.08%
0.99×
Operating expenses
$0.055M
7.21%
1.10×
Property and equipment
20.31%