0.132
Revenue$M
0.202
0.211
0.222
0.240
0.260
0.275
0.298
0.321
0.347
0.363
0.145
6.95%
6.70%
23
27.91
Revenue growth%
23.82
23.74
24.46
27.10
24.97
23.10
22.65
25.22
25.69
28.31
2.99
25.22
24.71
17
6.61
Gross margin%
3.17
2.14
0.40
0.40
0.80
0.40
0.40
0.40
0.93
3.61
18.75
0.40
0.60
42
25.87
Operating margin%
28.29
26.64
27.68
30.25
32.69
31.40
30.80
32.04
29.39
31.80
20.77
31.40
30.53
13
3.51
Net margin%
10.86
9.44
8.71
6.29
5.85
6.90
4.07
2.23
2.37
4.56
20.18
4.07
6.07
64
24.76
P/E ratio (avg)x
41.42
47.45
46.97
47.90
56.16
65.03
66.51
70.06
73.46
80.95
30.36
70.06
60.60
37
18.49
EV/EBITx
7.665
7.199
6.350
6.114
5.506
5.034
5.054
5.325
5.056
4.807
35.20
5.054
5.416
83
18.14
FCF yield (avg)%
18.68
20.14
18.46
15.66
13.15
13.59
12.17
10.70
11.01
13.66
4.52
12.17
13.63
88
26.49
FCF margin%
20.43
21.95
19.93
21.28
18.50
21.12
22.96
20.18
17.67
20.43
9.94
20.43
20.43
44
0.243
FCF / Net incomex
1.570
1.809
1.943
2.221
2.356
2.524
2.401
2.334
2.293
2.211
0.667
2.334
2.257
28
26.40
ROIC%
19.47
22.33
19.76
19.95
18.21
18.96
18.55
16.31
15.47
15.72
12.74
16.31
18.76
13
25.50
Return on equity%
0.48
0.92
0.40
0.40
0.40
0.40
0.40
3.09
3.60
5.00
24.81
3.09
0.44
55
4.91
Return on assets%
4.67
3.87
4.18
4.63
1.91
2.21
3.70
5.74
4.30
4.14
26.24
4.14
4.16
61
0.01
EPS$
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
9.45%
10.45%
—
15.78
EPS growth%
6.39
4.86
3.94
3.29
5.78
7.13
6.18
5.57
3.38
5.94
28.69
5.94
5.68
25
0.01
Bookvalue per sh$
0.01
0.01
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.02
0.01
1.35%
0.84%
—
0.01
FCF per share$
0.01
0.01
0.01
0.01
—
—
—
—
—
—
0.01
(2.30%)
(4.17%)
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
—
—
—
—
—
—
0.02
(1.27%)
(3.44%)
—
15.77
Div yield (avg)%
7.95
10.82
11.25
12.01
9.07
9.26
7.37
4.99
7.18
4.54
13.32
7.18
8.51
56
12.72
Payout ratio%
14.44
13.53
13.37
11.32
10.26
11.42
11.03
12.13
10.33
13.29
27.78
11.42
11.78
84
13.71
Shares (diluted)M
11.43
12.05
11.36
9.991
10.71
9.238
7.843
7.838
7.265
7.204
14.01
(7.62%)
(5.64%)
88
2.56
Buyback yield%
11.52
11.90
13.15
10.56
7.86
4.87
3.66
1.07
0.40
0.40
19.25
1.07
6.36
15
1.004
D/E ratiox
1.735
1.619
1.506
1.601
1.788
1.686
1.737
1.782
1.925
2.157
0.232
1.782
1.736
51
0.237
Enterprise value$M
0.072
0.079
0.083
0.080
0.082
0.079
0.087
0.100
0.107
0.118
0.153
7.39%
6.16%
40
0.107
LT debt$M
0.205
0.229
0.210
0.195
0.194
0.192
0.201
0.191
0.185
0.185
0.243
(0.90%)
(0.14%)
42
Revenue
$0.363M
6.70%
1.00×
Cost of revenue
$0.248M
6.99%
1.03×
Operating expenses
$0.036M
6.14%
0.95×
Property and equipment
18.74%