0.220
Revenue$M
0.247
0.247
0.253
0.252
0.259
0.257
0.258
0.260
0.259
0.256
0.238
(0.16%)
0.61%
10
13.81
Revenue growth%
16.80
18.35
16.90
18.51
19.22
20.44
17.74
15.49
16.14
19.04
10.80
17.74
18.05
76
27.21
Gross margin%
0.40
1.20
2.40
4.98
4.80
7.45
10.01
9.21
9.08
8.42
8.51
9.08
6.22
52
22.46
Operating margin%
28.22
31.10
28.70
25.96
25.74
27.38
28.28
30.68
29.49
32.27
15.66
29.49
28.49
29
20.99
Net margin%
0.40
1.78
3.80
3.94
6.45
7.17
7.79
8.48
6.30
7.38
8.17
7.38
6.38
28
29.92
P/E ratio (avg)x
17.25
18.02
16.35
14.51
12.35
10.66
10.81
10.89
9.345
9.568
14.79
10.66
11.62
7
35.12
EV/EBITx
19.87
20.02
21.76
22.86
21.54
21.38
22.19
23.15
21.85
21.96
36.79
21.96
21.81
58
19.00
FCF yield (avg)%
6.46
8.57
10.02
12.63
15.58
15.28
12.45
15.04
13.96
13.66
20.86
13.96
13.15
6
4.78
FCF margin%
10.95
8.71
7.85
8.00
8.05
9.56
8.92
7.26
5.40
7.41
2.77
7.41
8.03
42
0.201
FCF / Net incomex
2.042
2.258
2.358
2.511
2.917
2.937
3.389
3.751
4.366
4.825
0.793
3.751
2.927
22
9.29
ROIC%
19.82
19.80
17.86
15.19
13.87
14.10
12.23
13.24
12.31
9.60
4.62
12.31
13.99
68
22.13
Return on equity%
3.58
3.33
2.59
0.40
1.86
0.40
0.85
0.40
0.78
0.40
29.13
0.40
0.81
91
4.15
Return on assets%
24.40
26.19
26.21
23.23
24.18
24.06
24.08
23.14
23.83
24.96
25.06
24.06
24.13
33
0.04
EPS$
0.13
0.12
0.12
0.11
0.12
0.11
0.10
0.11
0.12
0.11
0.05
(0.35%)
(1.18%)
—
21.81
EPS growth%
24.66
22.42
20.36
21.50
24.48
23.45
20.63
20.27
18.65
18.41
5.26
20.27
21.06
51
0.13
Bookvalue per sh$
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.03
0.37%
(0.77%)
—
0.11
FCF per share$
0.07
0.07
0.08
0.09
0.10
0.11
0.11
0.13
0.13
0.14
0.02
6.25%
6.70%
—
0.07
Dividend per sh$
0.08
0.07
0.07
0.07
0.07
0.06
0.06
0.07
0.07
0.07
0.02
1.10%
(2.03%)
—
5.07
Div yield (avg)%
25.66
28.22
30.61
33.02
35.70
35.42
32.95
30.35
28.92
30.59
23.26
30.59
30.60
16
6.07
Payout ratio%
13.35
10.47
11.99
11.12
13.23
12.56
9.89
10.18
8.14
5.71
4.67
9.89
10.80
72
0.859
Shares (diluted)M
1.340
1.292
1.465
1.425
1.435
1.600
1.713
1.648
1.818
1.785
0.853
4.46%
4.09%
94
12.41
Buyback yield%
12.87
15.21
16.75
18.98
19.02
17.55
18.25
17.72
19.24
17.43
27.98
17.72
17.63
67
0.932
D/E ratiox
2.300
2.199
2.351
2.536
2.699
2.952
2.805
2.980
3.023
2.827
0.336
2.952
2.752
77
0.053
Enterprise value$M
0.048
0.048
0.048
0.052
0.061
0.060
0.065
0.072
0.087
0.101
0.258
10.58%
8.26%
8
0.263
LT debt$M
0.015
0.016
0.018
0.022
0.025
0.024
0.026
0.028
0.026
0.028
0.055
2.37%
7.67%
40
Revenue
$0.256M
0.61%
1.00×
Cost of revenue
$0.152M
0.93%
1.03×
Operating expenses
$0.039M
0.35%
0.97×
Property and equipment
17.37%
Spread over hurdle
(1.13%)