0.652
Revenue$M
0.513
0.558
0.602
0.647
0.712
0.752
0.828
0.898
0.971
1.039
0.691
7.86%
8.30%
92
9.45
Revenue growth%
10.01
7.97
6.68
8.01
6.20
7.44
9.41
6.90
4.26
3.85
26.70
6.90
7.17
89
28.17
Gross margin%
0.40
1.60
0.81
0.40
0.40
1.52
0.40
0.40
3.31
6.12
26.62
1.52
0.60
21
18.60
Operating margin%
33.31
32.77
32.49
32.21
34.93
34.67
35.45
33.72
36.12
37.74
16.69
35.45
34.20
20
8.71
Net margin%
14.65
12.95
11.51
10.30
8.28
10.69
12.13
12.32
11.80
12.74
24.36
12.13
11.97
82
15.96
P/E ratio (avg)x
29.41
31.44
29.75
31.53
31.36
30.75
33.28
37.06
38.50
43.15
34.43
37.06
31.48
7
17.10
EV/EBITx
26.09
26.07
27.01
26.96
26.95
26.70
22.98
22.19
21.22
20.32
26.94
22.19
26.08
30
21.90
FCF yield (avg)%
13.04
10.75
10.94
11.03
12.49
11.78
10.63
9.49
12.09
9.56
2.51
10.63
10.99
83
13.44
FCF margin%
5.94
6.03
6.38
6.62
5.30
3.08
4.75
2.05
2.70
2.58
18.61
2.70
5.03
56
1.231
FCF / Net incomex
1.567
1.432
1.362
1.343
1.316
1.333
1.517
1.392
1.398
1.524
0.953
1.398
1.395
45
15.36
ROIC%
17.74
17.05
16.16
14.74
12.97
10.56
12.26
15.02
13.47
12.48
18.13
12.48
14.11
26
15.09
Return on equity%
8.48
9.37
8.69
8.97
7.57
10.05
9.96
12.59
14.80
12.25
18.73
12.25
9.66
51
3.87
Return on assets%
8.06
6.71
7.02
8.63
6.00
8.20
5.96
3.09
4.25
2.75
15.29
4.25
6.35
91
0.03
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.18%
0.85%
—
7.10
EPS growth%
15.30
16.50
18.36
20.48
22.00
22.42
25.31
27.01
29.59
26.76
6.81
26.76
22.21
29
0.04
Bookvalue per sh$
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.03
7.43%
7.17%
—
0.04
FCF per share$
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.04
0.05
0.03
6.76%
6.86%
—
0.03
Dividend per sh$
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.06
0.03
4.28%
5.07%
—
7.72
Div yield (avg)%
32.20
34.54
34.76
36.93
37.81
35.96
35.03
32.10
33.29
34.84
20.38
34.84
34.80
9
22.51
Payout ratio%
25.58
28.39
27.45
25.44
27.61
29.30
27.63
26.70
29.40
30.70
10.58
29.30
27.62
58
13.37
Shares (diluted)M
18.29
19.56
22.28
23.59
23.83
22.41
21.93
21.59
22.95
22.92
13.32
(0.78%)
2.46%
9
11.02
Buyback yield%
25.82
26.12
26.15
24.43
25.48
24.16
21.46
23.75
23.39
20.68
12.66
23.39
24.29
80
1.785
D/E ratiox
1.272
1.508
1.621
1.772
1.879
1.914
1.853
2.048
2.273
2.325
1.258
2.048
1.866
62
0.628
Enterprise value$M
0.049
0.049
0.054
0.059
0.060
0.054
0.054
0.049
0.044
0.042
0.370
(6.64%)
(2.01%)
28
0.757
LT debt$M
1.355
1.410
1.637
1.990
2.417
2.855
3.065
3.112
3.759
3.887
0.682
9.97%
11.87%
92
Revenue
$1.039M
8.30%
1.00×
Cost of revenue
$0.532M
8.68%
1.03×
Operating expenses
$0.246M
8.06%
0.98×
Goodwill & intangibles
17.57%
Property and equipment
15.72%
Spread over hurdle
(3.40%)