0.613
Revenue$M
0.436
0.458
0.464
0.489
0.512
0.527
0.557
0.571
0.603
0.636
0.663
4.43%
4.46%
42
3.22
Revenue growth%
23.31
20.47
21.70
23.93
24.87
23.65
21.96
20.39
18.19
19.03
26.89
20.39
21.83
53
2.35
Gross margin%
4.86
2.93
5.39
4.26
2.23
0.40
1.51
3.06
2.49
3.21
11.91
2.49
2.99
49
10.75
Operating margin%
17.29
19.34
20.00
19.80
18.70
21.23
18.34
20.68
20.08
22.00
16.38
20.68
19.90
41
2.57
Net margin%
14.77
12.73
12.77
12.83
11.67
8.75
8.68
8.27
10.77
8.97
11.40
8.75
11.22
17
33.72
P/E ratio (avg)x
8.886
10.37
11.78
13.41
13.67
16.31
19.15
21.07
23.92
28.08
16.61
21.07
14.99
86
22.33
EV/EBITx
6.639
6.922
7.163
6.945
7.080
7.400
6.461
6.318
6.484
6.863
34.62
6.484
6.893
12
17.24
FCF yield (avg)%
4.48
1.69
4.53
3.78
2.51
4.60
4.41
2.55
1.74
0.40
13.40
2.55
3.17
32
19.39
FCF margin%
15.12
14.30
16.65
19.34
21.57
19.15
22.01
21.57
18.98
20.31
17.88
20.31
19.25
66
1.763
FCF / Net incomex
1.782
1.743
1.689
1.791
1.774
1.668
1.746
2.043
1.941
2.142
1.666
1.941
1.778
77
11.03
ROIC%
13.05
14.98
15.91
14.80
17.62
16.49
13.87
12.20
10.96
11.03
21.46
12.20
14.34
50
24.98
Return on equity%
8.47
7.79
5.34
6.34
7.19
9.50
10.60
8.20
9.35
12.17
16.62
9.50
8.33
81
10.29
Return on assets%
14.74
15.07
14.63
14.21
13.73
12.73
12.78
11.63
9.95
12.30
29.47
12.30
13.25
24
0.16
EPS$
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.17
(3.79%)
(2.71%)
—
10.21
EPS growth%
7.48
9.74
12.23
13.18
15.43
13.12
15.36
12.92
12.76
10.00
29.88
12.92
12.84
57
0.10
Bookvalue per sh$
0.07
0.08
0.08
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.05
(1.45%)
0.07%
—
0.16
FCF per share$
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.11
(3.47%)
(1.60%)
—
0.08
Dividend per sh$
0.13
0.14
0.13
0.15
0.17
0.18
0.18
0.18
0.19
0.18
0.06
1.66%
4.96%
—
5.64
Div yield (avg)%
13.01
11.99
14.67
14.14
12.89
10.40
11.91
14.11
13.92
15.58
24.78
13.92
13.46
68
11.15
Payout ratio%
9.69
9.51
10.14
13.04
15.34
14.37
14.41
11.42
9.51
7.29
16.28
11.42
10.78
29
3.546
Shares (diluted)M
5.074
5.066
5.779
5.718
5.902
6.725
6.832
7.053
7.317
7.374
3.670
4.56%
4.61%
61
10.86
Buyback yield%
8.25
8.77
5.78
5.38
6.95
5.74
6.12
6.46
8.53
7.68
22.11
6.46
6.71
33
0.615
D/E ratiox
0.598
0.555
0.536
0.568
0.595
0.551
0.537
0.547
0.601
0.662
1.161
0.551
0.561
88
0.154
Enterprise value$M
0.150
0.152
0.131
0.126
0.119
0.116
0.105
0.095
0.095
0.098
0.437
(3.95%)
(4.31%)
20
0.373
LT debt$M
0.106
0.112
0.102
0.107
0.116
0.119
0.120
0.125
0.133
0.137
0.521
3.35%
3.62%
41
Revenue
$0.636M
4.46%
1.00×
Cost of revenue
$0.362M
4.42%
1.00×
Operating expenses
$0.141M
4.03%
0.96×
Property and equipment
17.78%
Goodwill & intangibles
15.26%
Spread over hurdle
(3.35%)