0.263
Revenue$M
0.437
0.457
0.475
0.496
0.511
0.531
0.540
0.564
0.582
0.585
0.279
2.76%
3.20%
77
29.19
Revenue growth%
9.72
10.88
10.38
7.83
7.12
4.89
3.97
4.24
6.32
3.73
4.05
4.24
6.72
17
13.89
Gross margin%
0.76
3.58
2.40
2.01
0.40
2.40
5.20
7.62
9.97
10.09
24.13
7.62
2.99
6
26.18
Operating margin%
6.30
5.14
7.26
6.42
4.22
5.83
8.24
8.11
9.93
11.54
13.24
8.24
6.84
88
27.11
Net margin%
21.67
21.73
19.15
21.16
21.66
23.42
22.38
22.09
20.61
19.91
3.07
22.09
21.67
56
22.98
P/E ratio (avg)x
7.297
6.660
6.775
6.490
5.968
6.244
5.711
5.726
5.012
5.101
31.84
5.711
6.106
35
18.75
EV/EBITx
12.27
11.43
12.26
11.75
12.23
11.38
11.43
10.46
9.576
8.677
26.76
10.46
11.43
72
27.63
FCF yield (avg)%
0.40
2.69
3.51
3.21
3.54
1.00
1.85
3.97
4.17
2.69
29.00
2.69
2.95
28
11.90
FCF margin%
13.43
11.06
9.14
6.75
8.42
7.13
6.29
3.56
3.17
5.31
14.01
5.31
6.94
53
0.811
FCF / Net incomex
1.298
1.379
1.426
1.496
1.639
1.815
1.860
1.875
2.056
2.192
1.390
1.875
1.727
19
2.81
ROIC%
25.40
26.66
27.00
27.64
27.84
26.23
23.69
24.94
23.19
22.04
12.13
23.69
25.82
36
11.35
Return on equity%
24.69
22.87
22.00
24.69
23.76
21.97
19.03
17.34
18.88
19.90
8.28
19.03
21.99
79
9.12
Return on assets%
22.82
25.26
26.83
24.50
23.91
22.92
20.53
19.79
22.40
22.33
19.12
22.33
22.87
71
0.04
EPS$
0.15
0.14
0.14
0.14
0.12
0.11
0.10
0.09
0.10
0.08
0.04
(6.74%)
(4.90%)
—
20.95
EPS growth%
2.44
2.94
0.40
1.07
3.96
5.60
7.09
6.55
9.22
8.82
10.65
7.09
4.78
20
0.15
Bookvalue per sh$
0.15
0.17
0.20
0.20
0.20
0.23
0.24
0.28
0.29
0.34
0.05
10.85%
9.80%
—
0.12
FCF per share$
0.26
0.29
0.31
0.30
0.33
0.37
0.38
0.42
0.48
0.55
0.09
10.49%
8.63%
—
0.12
Dividend per sh$
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.09
0.08
0.08
0.10
1.60%
0.48%
—
15.25
Div yield (avg)%
5.58
4.97
7.64
10.43
9.60
9.99
12.86
13.47
15.58
16.85
29.85
13.47
10.21
55
18.86
Payout ratio%
24.01
22.24
20.35
17.92
18.91
17.27
15.64
12.97
14.51
14.03
25.55
14.51
17.60
62
1.972
Shares (diluted)M
1.630
1.542
1.608
1.754
1.705
1.714
1.819
1.926
2.046
1.833
1.968
1.45%
0.33%
31
17.73
Buyback yield%
17.18
15.89
13.33
16.08
14.99
13.53
15.04
12.14
13.19
12.53
14.42
13.19
14.26
5
0.802
D/E ratiox
2.447
2.745
2.717
3.163
3.414
3.346
3.997
4.415
4.611
5.242
1.771
4.415
3.380
32
0.330
Enterprise value$M
0.569
0.544
0.549
0.592
0.516
0.537
0.556
0.615
0.644
0.662
0.497
5.09%
1.35%
89
0.064
LT debt$M
0.434
0.462
0.455
0.433
0.443
0.467
0.417
0.404
0.420
0.444
0.159
0.07%
0.39%
95
Revenue
$0.585M
3.20%
1.00×
Cost of revenue
$0.293M
3.21%
1.00×
Operating expenses
$0.121M
3.33%
1.01×
Property and equipment
21.14%
Return on capital
125.43%
Spread over hurdle
113.31%