0.064
Revenue$M
0.734
0.767
0.830
0.878
0.941
0.991
1.031
1.098
1.168
1.268
0.071
6.15%
6.12%
88
4.63
Revenue growth%
22.81
20.98
23.14
25.93
27.85
29.25
31.30
32.64
30.48
32.85
23.79
31.30
28.55
24
15.78
Gross margin%
7.93
7.98
8.89
8.28
8.74
11.02
8.31
9.99
7.86
6.67
14.49
8.31
8.30
9
22.79
Operating margin%
6.59
4.33
3.13
1.48
1.31
4.07
3.24
2.49
1.86
1.58
14.78
2.49
2.81
19
11.09
Net margin%
0.40
2.50
1.72
1.99
1.72
0.78
0.40
2.91
4.45
4.82
21.91
2.91
1.85
18
23.81
P/E ratio (avg)x
16.44
17.52
17.34
14.80
14.49
12.72
13.55
12.66
11.11
9.435
12.37
12.66
14.02
31
28.60
EV/EBITx
15.40
17.89
17.51
19.23
20.98
21.71
20.67
23.64
23.21
24.79
14.03
23.21
20.83
71
29.05
FCF yield (avg)%
16.78
18.26
19.06
19.53
18.91
20.69
22.96
23.53
24.89
25.26
11.69
23.53
20.11
47
10.91
FCF margin%
31.07
30.57
29.31
27.89
26.98
25.36
27.58
29.95
30.07
27.15
17.87
27.58
28.60
91
0.810
FCF / Net incomex
1.421
1.385
1.516
1.465
1.345
1.417
1.551
1.645
1.682
1.702
1.640
1.645
1.490
64
10.46
ROIC%
19.42
21.92
19.96
22.43
22.26
21.81
22.47
21.45
21.11
21.62
7.43
21.62
21.71
22
15.00
Return on equity%
0.40
3.37
3.01
1.34
0.40
0.40
0.40
0.40
2.10
3.83
2.78
0.40
0.87
66
7.33
Return on assets%
29.15
27.29
28.37
28.28
27.72
27.93
28.79
28.95
25.99
25.08
4.56
27.93
28.10
72
0.03
EPS$
0.03
0.03
0.03
0.04
0.04
0.05
0.06
0.05
0.06
0.07
0.03
11.13%
9.26%
—
25.22
EPS growth%
0.40
0.40
0.40
3.04
5.23
7.90
8.32
8.00
5.78
7.17
8.06
7.90
5.50
28
0.02
Bookvalue per sh$
0.05
0.06
0.07
0.07
0.08
0.08
0.09
0.10
0.10
0.10
0.01
5.35%
7.18%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.63%)
(2.63%)
—
0.02
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.84%
4.70%
—
15.41
Div yield (avg)%
36.78
38.23
39.71
39.35
38.16
35.89
33.28
33.30
35.60
37.30
2.42
35.60
37.04
31
16.37
Payout ratio%
24.55
25.71
25.30
23.93
21.18
21.47
19.50
18.02
17.16
20.05
13.42
19.50
21.32
62
25.79
Shares (diluted)M
21.63
22.62
23.14
20.35
20.44
20.73
18.97
20.38
22.52
19.53
25.89
(0.91%)
(1.37%)
56
27.99
Buyback yield%
9.67
6.90
5.22
4.04
6.63
8.84
8.68
10.39
10.37
13.37
27.61
10.37
8.76
42
1.041
D/E ratiox
0.980
0.975
0.893
0.981
0.997
0.915
0.803
0.823
0.762
0.701
0.502
0.803
0.904
55
0.269
Enterprise value$M
0.254
0.273
0.290
0.271
0.286
0.265
0.267
0.249
0.246
0.265
1.193
(1.52%)
0.02%
38
0.254
LT debt$M
1.645
1.612
1.715
1.696
1.697
1.738
1.711
1.785
1.976
2.049
1.316
3.84%
2.20%
88
Revenue
$1.268M
6.12%
1.00×
Cost of revenue
$0.709M
5.80%
0.97×
Operating expenses
$0.306M
6.38%
1.03×
Goodwill & intangibles
21.18%
Property and equipment
15.40%