1.391
Revenue$M
2.672
2.908
3.103
3.406
3.636
3.969
4.354
4.769
5.240
5.640
1.496
9.18%
8.52%
22
7.88
Revenue growth%
2.12
1.43
2.79
2.95
2.49
1.90
3.17
3.94
2.70
5.57
8.99
3.17
2.75
44
26.92
Gross margin%
7.77
7.53
6.36
3.73
4.62
7.61
9.33
10.11
9.64
7.08
21.97
9.33
7.57
20
7.28
Operating margin%
18.96
17.05
14.81
15.99
17.61
20.56
19.08
19.98
18.47
20.70
24.05
19.98
18.71
14
26.25
Net margin%
5.91
3.72
4.45
1.50
1.12
0.40
1.48
0.40
0.40
3.20
24.08
0.40
1.49
10
18.90
P/E ratio (avg)x
12.21
11.82
11.77
11.42
11.73
11.05
11.42
10.40
9.333
9.515
27.28
10.40
11.42
50
36.47
EV/EBITx
50.78
56.21
53.91
58.79
68.56
76.43
78.01
80.81
87.49
88.20
23.17
80.81
72.49
44
11.37
FCF yield (avg)%
4.61
4.09
7.00
6.10
6.08
8.02
10.58
12.08
14.79
14.63
24.45
12.08
7.51
38
18.91
FCF margin%
24.43
23.67
21.02
18.10
20.74
22.18
20.60
23.08
25.24
23.80
20.39
23.08
22.63
48
0.894
FCF / Net incomex
0.885
0.814
0.799
0.856
0.777
0.729
0.714
0.756
0.665
0.717
0.161
0.717
0.767
46
24.60
ROIC%
0.57
1.72
3.99
5.42
7.90
8.46
8.50
11.17
9.86
10.01
9.57
9.86
8.18
35
30.00
Return on equity%
4.21
2.36
0.40
1.75
0.82
0.40
0.40
0.40
3.13
4.91
13.71
0.40
1.28
28
23.24
Return on assets%
22.10
24.38
26.24
28.66
28.00
25.87
23.15
22.48
20.27
22.48
5.66
22.48
23.76
26
0.03
EPS$
0.15
0.17
0.16
0.19
0.21
0.22
0.22
0.22
0.24
0.26
0.03
4.76%
7.39%
—
9.28
EPS growth%
14.67
17.00
18.01
17.40
17.90
17.24
17.42
19.06
17.95
18.94
28.90
17.95
17.66
82
0.04
Bookvalue per sh$
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.09
0.11
0.10
8.28%
7.14%
—
0.11
FCF per share$
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.04
8.05%
7.08%
—
0.05
Dividend per sh$
0.09
0.09
0.07
0.08
0.07
0.06
0.06
0.06
0.05
0.05
0.10
(7.90%)
(5.16%)
—
27.28
Div yield (avg)%
13.97
11.22
9.53
10.69
9.77
10.10
12.62
10.76
12.01
10.64
27.47
10.76
10.72
83
3.79
Payout ratio%
0.40
0.40
0.40
0.40
1.76
0.40
1.10
1.87
4.55
6.96
14.26
1.87
0.75
15
37.84
Shares (diluted)M
35.03
39.49
36.96
37.53
36.30
39.85
43.55
45.28
50.13
50.03
37.55
6.63%
4.12%
89
25.63
Buyback yield%
24.02
22.32
24.20
21.30
19.86
22.29
22.06
22.87
25.16
27.28
6.97
22.87
22.59
23
1.038
D/E ratiox
0.386
0.425
0.431
0.467
0.518
0.604
0.591
0.632
0.686
0.727
1.488
0.632
0.554
87
0.398
Enterprise value$M
2.057
1.850
1.774
1.590
1.380
1.229
1.085
0.942
1.022
0.886
1.055
(8.47%)
(8.87%)
61
3.515
LT debt$M
1.519
1.641
1.594
1.764
2.043
2.382
2.479
2.933
3.111
3.042
1.652
8.29%
8.19%
54
Revenue
$5.640M
8.52%
1.00×
Cost of revenue
$3.206M
8.59%
1.01×
Operating expenses
$0.906M
8.48%
1.00×
Property and equipment
21.08%
Spread over hurdle
47.83%