0.032
Revenue$M
0.243
0.267
0.287
0.306
0.322
0.340
0.369
0.403
0.425
0.034
0.038
6.76%
7.32%
60
2.18
Revenue growth%
18.37
15.66
17.81
20.75
21.57
21.67
19.63
19.15
20.82
21.02
17.17
20.82
19.39
74
20.36
Gross margin%
3.18
4.48
7.41
4.79
1.86
0.40
0.40
2.71
3.25
15.91
2.97
1.86
3.22
75
21.96
Operating margin%
13.41
13.35
14.57
16.58
17.04
19.16
21.28
19.66
18.82
13.88
14.80
19.16
16.81
47
22.56
Net margin%
22.28
22.00
22.03
24.52
24.80
25.97
27.85
26.61
27.71
28.58
4.77
26.61
24.66
5
25.10
P/E ratio (avg)x
17.75
16.04
14.80
15.57
16.72
14.29
14.82
13.99
14.74
17.88
17.70
14.74
15.19
88
35.74
EV/EBITx
29.29
30.77
30.94
31.74
31.49
32.85
32.77
35.62
36.79
27.94
36.79
32.85
31.62
28
25.87
FCF yield (avg)%
5.11
4.64
6.43
3.78
2.40
1.85
4.12
6.92
8.30
8.35
9.62
4.12
4.87
60
16.80
FCF margin%
19.54
19.94
17.22
17.65
20.18
19.85
18.89
21.07
19.41
15.63
24.50
19.85
19.70
47
0.606
FCF / Net incomex
1.730
1.564
1.741
1.884
1.938
2.005
1.817
1.992
1.903
1.779
1.521
1.938
1.894
74
8.19
ROIC%
27.36
28.12
26.90
28.75
26.69
28.14
28.19
28.41
30.89
4.03
27.85
28.19
28.13
8
29.76
Return on equity%
9.79
11.25
12.00
11.22
8.29
9.51
8.55
10.82
11.74
3.40
17.45
9.51
10.31
87
29.27
Return on assets%
24.83
26.10
23.30
20.69
20.14
18.43
17.61
14.81
17.23
18.44
16.14
17.61
20.42
30
0.04
EPS$
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.05
(0.38%)
(2.49%)
—
14.98
EPS growth%
11.02
9.82
10.21
12.09
9.74
10.47
10.90
13.12
15.17
20.81
6.96
10.90
10.69
9
0.05
Bookvalue per sh$
0.09
0.10
0.11
0.11
0.12
0.12
0.13
0.13
0.15
0.07
0.11
5.45%
4.51%
—
0.04
FCF per share$
0.19
0.22
0.22
0.22
0.24
0.27
0.31
0.29
0.29
0.16
0.11
5.53%
5.74%
—
0.05
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.10
0.03
(4.04%)
(0.99%)
—
21.96
Div yield (avg)%
14.97
16.58
14.85
17.69
18.47
19.07
16.71
14.31
14.58
4.49
17.87
16.71
16.65
38
28.77
Payout ratio%
5.47
4.75
6.29
4.00
4.00
5.97
4.74
3.40
1.21
19.20
7.88
4.00
4.37
74
0.775
Shares (diluted)M
1.050
1.251
1.338
1.549
1.819
1.791
1.906
1.861
1.841
0.758
0.787
3.52%
7.40%
37
28.94
Buyback yield%
25.39
22.43
23.21
23.28
20.86
21.96
19.29
19.90
19.14
3.38
16.56
19.90
22.20
40
0.448
D/E ratiox
1.455
1.452
1.358
1.460
1.481
1.517
1.734
1.728
1.821
1.797
1.715
1.728
1.471
24
0.091
Enterprise value$M
0.328
0.386
0.429
0.427
0.460
0.521
0.523
0.602
0.659
0.300
0.077
9.08%
7.30%
16
0.205
LT debt$M
0.166
0.188
0.214
0.216
0.229
0.254
0.289
0.273
0.259
0.188
0.275
3.66%
4.20%
15
Revenue
$0.425M
7.32%
1.00×
Cost of revenue
$0.215M
7.69%
1.04×
Operating expenses
$0.067M
6.32%
0.91×
Property and equipment
18.45%
Spread over hurdle
56.11%