0.232
Revenue$M
0.184
0.198
0.209
0.219
0.238
0.255
0.269
0.290
0.313
0.331
0.260
6.81%
6.83%
92
26.49
Revenue growth%
27.89
29.52
32.11
30.30
29.39
30.47
27.93
28.25
25.25
25.70
28.07
27.93
28.82
55
7.22
Gross margin%
10.15
8.61
11.53
13.37
13.06
14.49
17.09
18.26
19.69
18.26
13.89
18.26
13.93
90
6.25
Operating margin%
31.35
31.32
29.50
31.53
34.42
34.05
33.42
33.15
30.32
31.77
3.09
33.15
31.65
88
15.89
Net margin%
6.51
5.24
2.83
0.40
1.22
3.93
1.05
0.40
0.40
2.99
9.52
1.05
2.02
10
13.62
P/E ratio (avg)x
35.60
35.68
34.72
37.49
43.37
48.83
55.94
58.89
65.64
71.58
37.82
58.89
46.10
22
14.64
EV/EBITx
29.23
27.44
24.91
23.35
21.37
22.40
22.93
22.88
22.16
23.19
28.52
22.88
23.06
83
27.99
FCF yield (avg)%
21.01
23.43
21.64
19.75
18.38
20.76
21.20
20.63
19.21
21.37
13.56
20.76
20.89
87
15.17
FCF margin%
11.87
13.67
12.45
14.42
14.44
14.46
14.27
16.45
16.90
15.52
22.03
15.52
14.43
70
0.821
FCF / Net incomex
0.652
0.662
0.757
0.803
0.821
0.852
0.935
0.886
0.898
1.042
0.858
0.898
0.837
77
3.88
ROIC%
4.47
3.82
1.77
2.35
0.40
0.98
0.40
0.40
0.96
0.40
7.20
0.40
0.97
71
6.23
Return on equity%
0.40
2.21
0.40
1.04
0.40
0.40
2.85
0.50
3.08
3.85
3.81
2.85
0.77
83
12.20
Return on assets%
5.26
2.85
3.53
0.62
0.58
0.40
0.40
0.40
0.40
1.06
26.79
0.40
0.60
60
0.10
EPS$
0.37
0.41
0.39
0.43
0.40
0.36
0.40
0.38
0.39
0.36
0.10
(2.20%)
(0.64%)
—
22.90
EPS growth%
1.34
1.48
2.92
2.03
0.40
0.50
0.97
0.40
0.40
0.40
27.61
0.40
0.74
29
0.19
Bookvalue per sh$
0.14
0.14
0.14
0.14
0.16
0.16
0.16
0.16
0.18
0.18
0.27
1.65%
2.04%
—
0.32
FCF per share$
0.10
0.09
0.08
0.08
0.09
0.08
0.07
0.06
0.06
0.06
0.19
(7.76%)
(6.42%)
—
0.22
Dividend per sh$
0.41
0.46
0.48
0.45
0.52
0.53
0.61
0.65
0.64
0.66
0.22
4.99%
4.95%
—
5.33
Div yield (avg)%
7.68
6.21
8.17
6.68
6.55
4.27
2.60
5.00
5.75
4.47
27.14
4.47
5.98
58
19.08
Payout ratio%
7.40
5.84
4.66
6.66
6.21
3.44
2.52
0.40
3.15
5.60
14.37
3.15
5.13
73
1.006
Shares (diluted)M
1.713
2.006
2.024
2.045
2.194
2.331
2.438
2.813
3.080
3.687
0.994
10.95%
7.98%
86
20.67
Buyback yield%
18.52
20.74
17.84
17.83
19.85
17.02
17.76
19.09
18.30
19.97
16.18
18.30
18.41
21
1.123
D/E ratiox
2.052
2.255
2.175
1.994
2.163
2.320
2.137
1.961
2.076
2.129
0.134
2.129
2.133
14
0.138
Enterprise value$M
0.132
0.145
0.143
0.141
0.139
0.145
0.140
0.150
0.147
0.164
0.280
3.44%
3.39%
11
0.030
LT debt$M
0.392
0.378
0.431
0.445
0.490
0.538
0.603
0.647
0.677
0.744
0.306
8.68%
8.17%
74
Revenue
$0.331M
6.83%
1.00×
Cost of revenue
$0.206M
6.69%
0.99×
Operating expenses
$0.065M
7.01%
1.02×
Property and equipment
15.07%