0.648
Revenue$M
0.853
0.928
0.996
1.096
1.184
1.287
1.398
1.531
1.654
1.778
0.691
8.46%
8.55%
6
23.40
Revenue growth%
4.72
5.27
3.30
0.40
3.26
6.09
5.62
3.78
1.21
0.40
21.31
3.78
3.54
26
27.99
Gross margin%
1.85
2.83
5.72
5.51
4.15
1.92
1.76
3.01
1.32
3.17
14.91
1.92
2.92
88
16.58
Operating margin%
4.32
3.79
2.27
3.76
3.48
4.36
5.03
2.95
1.56
0.40
6.31
2.95
3.62
68
19.84
Net margin%
0.40
0.40
3.23
1.87
2.79
0.69
0.40
1.76
0.40
0.40
29.61
0.40
0.55
13
31.95
P/E ratio (avg)x
30.89
28.50
27.31
31.12
30.85
35.31
37.20
42.51
46.85
43.72
6.293
42.51
33.22
88
13.26
EV/EBITx
9.823
10.04
9.475
10.40
9.767
9.228
8.907
9.086
8.839
8.498
12.50
8.907
9.351
52
13.45
FCF yield (avg)%
14.91
17.82
18.72
19.65
21.84
21.61
22.16
19.51
18.41
17.03
10.22
19.51
19.11
18
15.18
FCF margin%
8.06
8.48
5.98
3.88
4.54
4.31
4.79
5.67
2.96
0.40
21.63
4.31
4.66
78
0.435
FCF / Net incomex
1.172
1.191
1.276
1.256
1.328
1.407
1.360
1.246
1.342
1.322
1.361
1.342
1.299
55
17.77
ROIC%
18.88
19.09
18.90
16.99
15.80
15.58
13.44
15.37
16.92
16.64
20.12
15.58
16.78
8
8.84
Return on equity%
23.62
26.57
27.93
27.85
28.45
25.92
28.10
27.20
29.11
27.23
4.79
27.23
27.54
35
16.17
Return on assets%
0.71
3.29
6.02
3.18
3.89
2.62
3.22
1.23
1.07
1.39
25.59
1.39
2.90
79
0.06
EPS$
0.10
0.11
0.11
0.12
0.11
0.13
0.14
0.14
0.16
0.18
0.07
9.06%
6.81%
—
12.93
EPS growth%
22.91
22.16
23.78
24.49
22.06
19.75
18.81
20.63
21.33
18.66
26.80
19.75
21.70
56
0.06
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.03
0.04
0.05
0.05
0.06
0.06
0.07
12.43%
10.36%
—
0.09
FCF per share$
0.14
0.16
0.15
0.17
0.18
0.20
0.19
0.20
0.23
0.23
0.09
4.76%
6.30%
—
0.06
Dividend per sh$
0.07
0.07
0.07
0.08
0.09
0.09
0.10
0.10
0.10
0.10
0.09
1.48%
3.33%
—
9.13
Div yield (avg)%
14.85
11.93
12.01
14.50
14.95
14.72
11.93
13.61
14.55
12.74
13.18
13.61
14.05
74
26.94
Payout ratio%
20.30
18.75
16.42
17.23
18.03
17.22
14.48
12.35
14.68
16.90
2.14
14.68
17.06
23
5.754
Shares (diluted)M
5.627
5.309
5.040
5.493
5.198
4.899
4.408
4.759
5.192
5.152
5.764
(0.18%)
(1.31%)
23
27.28
Buyback yield%
2.00
4.81
4.99
7.27
5.02
5.44
6.81
7.62
5.72
6.86
4.59
6.81
5.58
77
1.200
D/E ratiox
0.940
0.887
0.978
0.891
0.845
0.861
0.961
0.899
0.820
0.763
0.472
0.861
0.889
57
0.297
Enterprise value$M
0.055
0.058
0.053
0.050
0.054
0.059
0.061
0.054
0.055
0.048
0.332
(2.28%)
(2.23%)
37
0.577
LT debt$M
1.159
1.198
1.193
1.128
1.053
1.044
1.159
1.272
1.202
1.309
1.175
4.46%
0.39%
90
Revenue
$1.778M
8.55%
1.00×
Cost of revenue
$1.023M
8.79%
1.02×
Operating expenses
$0.309M
8.58%
1.00×
Property and equipment
18.22%
Goodwill & intangibles
16.35%