0.324
Revenue$M
0.204
0.215
0.232
0.245
0.254
0.273
0.284
0.307
0.328
0.349
0.341
6.52%
6.02%
30
25.16
Revenue growth%
12.12
9.40
10.07
11.32
14.12
13.16
13.36
13.78
16.72
14.78
11.16
13.78
13.26
83
19.92
Gross margin%
20.00
21.86
20.39
18.63
17.17
14.67
13.82
14.82
14.10
16.06
25.63
14.67
16.62
77
14.92
Operating margin%
11.65
12.19
14.51
15.07
12.97
12.16
13.26
13.67
16.09
13.91
15.54
13.67
13.46
81
18.76
Net margin%
0.60
3.57
1.31
3.16
3.34
1.11
0.59
0.40
2.72
1.22
3.61
1.11
1.27
6
19.13
P/E ratio (avg)x
10.53
10.43
9.568
9.599
9.245
9.592
10.29
11.19
11.86
11.63
35.30
11.19
10.36
51
9.039
EV/EBITx
13.30
11.30
12.16
11.39
10.23
10.36
10.59
9.748
9.731
9.084
36.84
9.748
10.47
42
6.85
FCF yield (avg)%
30.17
32.92
35.68
38.10
39.58
41.28
41.72
41.34
38.78
41.46
17.80
41.34
39.18
50
6.89
FCF margin%
25.63
25.55
25.53
24.21
25.71
24.19
26.09
24.13
22.49
22.83
15.03
24.13
24.87
21
1.709
FCF / Net incomex
0.164
0.162
0.182
0.166
0.157
0.180
0.170
0.190
0.198
0.190
1.794
0.190
0.175
56
28.91
ROIC%
8.14
5.26
6.62
3.85
3.45
3.83
1.53
0.60
1.83
1.17
8.19
1.53
3.64
5
17.89
Return on equity%
19.37
17.95
19.59
20.45
17.49
19.12
18.15
19.99
17.31
14.63
25.21
18.15
18.64
56
15.42
Return on assets%
24.32
26.69
24.28
24.79
26.72
27.68
27.89
28.03
25.12
24.55
4.20
27.68
25.90
37
0.04
EPS$
0.02
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.07
0.05
13.86%
11.35%
—
17.59
EPS growth%
19.67
22.52
20.71
23.34
21.96
19.79
17.55
16.11
16.41
13.60
27.06
16.41
19.73
62
0.04
Bookvalue per sh$
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.04
3.53%
2.01%
—
0.02
FCF per share$
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.01
3.35%
2.91%
—
0.02
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.19%
5.42%
—
25.11
Div yield (avg)%
27.98
27.21
26.74
27.03
26.72
28.92
28.64
30.05
29.35
32.26
12.00
29.35
28.31
40
9.02
Payout ratio%
5.91
4.29
2.10
3.06
3.97
3.82
3.55
3.28
6.12
3.30
10.27
3.55
3.68
52
4.173
Shares (diluted)M
4.497
4.425
4.934
5.054
5.798
6.396
6.074
5.643
5.160
5.674
4.278
(0.43%)
3.49%
24
15.49
Buyback yield%
13.14
13.05
10.66
12.52
11.67
11.15
10.09
12.89
13.52
10.71
22.98
11.15
12.10
45
1.018
D/E ratiox
1.781
1.850
2.046
2.163
2.317
2.326
2.140
2.028
2.094
2.082
0.288
2.094
2.088
93
0.222
Enterprise value$M
0.084
0.081
0.079
0.078
0.085
0.082
0.075
0.068
0.061
0.056
0.348
(7.94%)
(4.66%)
8
0.251
LT debt$M
0.265
0.270
0.256
0.241
0.212
0.191
0.193
0.169
0.160
0.145
0.149
(7.24%)
(6.58%)
30
Revenue
$0.349M
6.02%
1.00×
Cost of revenue
$0.197M
5.91%
0.99×
Operating expenses
$0.056M
5.93%
0.99×
Property and equipment
18.38%
Spread over hurdle
(0.10%)