0.095
Revenue$M
0.502
0.538
0.564
0.590
0.628
0.672
0.695
0.738
0.773
0.813
0.103
5.32%
5.45%
33
6.36
Revenue growth%
18.13
19.93
17.94
18.73
16.19
14.40
13.77
15.28
12.76
14.88
8.39
14.40
15.74
68
13.68
Gross margin%
18.12
16.91
16.38
19.34
16.37
13.82
16.10
13.81
16.36
19.12
25.36
16.10
16.38
85
25.53
Operating margin%
6.29
7.12
4.40
2.13
1.70
4.46
1.81
4.65
2.56
5.21
24.52
4.46
4.43
36
13.14
Net margin%
23.81
22.93
20.32
20.57
20.59
19.70
20.26
22.14
24.80
27.73
16.18
22.14
21.36
80
18.78
P/E ratio (avg)x
21.80
21.39
24.12
26.33
25.53
25.45
27.23
24.42
25.40
27.86
22.27
25.45
25.43
36
20.96
EV/EBITx
13.65
13.76
13.22
12.64
13.64
11.62
12.14
10.49
10.08
10.06
30.15
10.49
12.39
93
11.83
FCF yield (avg)%
26.26
26.61
29.23
28.39
26.62
29.06
31.95
34.15
34.80
33.31
20.09
33.31
29.15
39
25.68
FCF margin%
3.67
1.55
3.86
4.40
1.49
0.40
0.40
1.07
0.95
1.16
18.72
0.95
1.33
90
0.891
FCF / Net incomex
1.055
0.983
1.125
1.070
1.188
1.234
1.250
1.229
1.287
1.394
0.694
1.250
1.208
30
28.38
ROIC%
27.58
25.17
23.77
26.44
27.97
25.00
27.48
26.20
29.13
28.83
23.04
27.48
26.96
94
7.44
Return on equity%
16.39
15.85
17.53
18.72
16.99
14.83
12.74
15.26
15.57
15.37
12.00
15.26
15.71
51
15.37
Return on assets%
18.68
17.88
16.71
18.97
16.78
18.83
18.67
18.72
19.69
20.39
21.30
18.83
18.70
9
0.03
EPS$
0.04
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.03
(5.05%)
(6.40%)
—
10.29
EPS growth%
3.73
6.56
7.44
8.31
11.17
11.30
11.03
13.91
11.58
9.19
3.59
11.30
10.11
93
0.03
Bookvalue per sh$
0.05
0.06
0.06
0.07
0.08
0.08
0.09
0.11
0.12
0.13
0.03
10.49%
10.59%
—
0.03
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.03
(3.31%)
(3.54%)
—
0.01
Dividend per sh$
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.03
1.19%
0.04%
—
6.06
Div yield (avg)%
4.19
6.49
5.45
5.82
4.60
2.44
1.69
4.29
6.17
7.44
25.24
4.29
5.02
81
13.30
Payout ratio%
0.40
0.40
2.72
0.92
3.81
1.00
0.40
1.96
4.11
1.71
23.92
1.71
1.35
83
7.395
Shares (diluted)M
7.959
7.109
6.304
6.546
5.898
5.212
5.227
4.938
4.575
4.403
7.689
(5.68%)
(5.15%)
85
15.26
Buyback yield%
23.84
25.70
24.10
22.73
20.97
22.77
22.30
23.75
23.74
25.40
12.43
23.74
23.74
50
0.548
D/E ratiox
0.223
0.237
0.270
0.280
0.329
0.331
0.358
0.349
0.343
0.364
1.302
0.349
0.330
42
0.112
Enterprise value$M
1.113
1.091
1.011
0.954
0.980
0.951
1.035
1.180
1.111
1.134
0.195
2.95%
(0.45%)
60
1.037
LT debt$M
0.199
0.217
0.204
0.192
0.190
0.204
0.186
0.185
0.178
0.166
0.950
(2.62%)
(2.54%)
25
Revenue
$0.813M
5.45%
1.00×
Cost of revenue
$0.555M
5.44%
1.00×
Operating expenses
$0.097M
4.91%
0.95×
Property and equipment
15.82%