0.579
Revenue$M
0.651
0.675
0.691
0.715
0.740
0.788
0.814
0.844
0.890
0.938
0.646
4.85%
4.10%
94
15.17
Revenue growth%
9.91
10.03
12.94
10.97
12.42
13.01
10.62
9.37
7.62
7.11
3.12
9.37
10.32
20
19.66
Gross margin%
23.22
20.74
18.55
19.30
19.92
18.76
18.21
18.45
20.52
20.25
6.46
18.76
19.61
15
17.99
Operating margin%
5.37
8.05
7.33
8.21
6.48
3.89
5.51
3.03
0.60
0.40
24.46
3.03
5.44
31
5.60
Net margin%
17.43
17.67
20.48
22.57
23.16
20.78
23.59
24.05
22.20
23.65
22.78
23.59
22.38
47
10.21
P/E ratio (avg)x
36.77
34.54
38.94
36.28
33.58
35.17
38.11
38.22
35.70
38.45
15.08
38.11
36.53
44
14.80
EV/EBITx
60.70
73.78
86.04
88.66
91.06
94.17
97.40
111.4
128.2
153.0
10.65
111.4
92.62
23
7.60
FCF yield (avg)%
24.06
23.33
24.69
25.94
26.94
26.12
27.13
26.16
28.33
26.72
11.16
26.72
26.14
55
10.57
FCF margin%
7.50
8.25
8.62
10.61
8.12
6.39
4.47
7.13
5.91
6.22
5.05
6.22
7.32
86
0.358
FCF / Net incomex
0.117
0.104
0.107
0.112
0.108
0.095
0.090
0.084
0.075
0.077
0.232
0.084
0.100
27
19.33
ROIC%
13.41
12.46
12.76
13.95
15.28
14.95
16.61
16.94
19.63
17.41
8.28
16.94
15.12
56
6.83
Return on equity%
8.70
6.18
9.01
10.38
12.20
13.78
14.61
13.75
12.68
9.98
6.19
13.75
11.29
91
21.03
Return on assets%
29.58
27.50
29.84
28.33
30.35
33.18
31.24
33.79
31.17
28.39
15.94
31.24
30.09
50
0.10
EPS$
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.10
2.40%
1.73%
—
9.72
EPS growth%
5.14
5.46
7.47
8.46
9.58
11.89
13.66
16.30
14.26
17.04
5.50
14.26
10.74
11
0.09
Bookvalue per sh$
0.10
0.10
0.11
0.11
0.11
0.11
0.10
0.09
0.08
0.08
0.04
(5.52%)
(1.36%)
—
0.11
FCF per share$
0.14
0.15
0.16
0.16
0.15
0.15
0.16
0.18
0.19
0.19
0.05
4.72%
3.80%
—
0.05
Dividend per sh$
0.14
0.14
0.13
0.12
0.11
0.12
0.11
0.11
0.11
0.11
0.07
1.47%
(1.69%)
—
26.72
Div yield (avg)%
15.52
12.92
14.30
12.53
14.07
12.58
12.68
14.22
14.07
14.52
24.73
14.07
14.07
74
25.42
Payout ratio%
0.40
0.40
0.71
0.63
2.18
4.41
3.81
6.61
5.31
3.35
8.83
4.41
2.76
37
3.439
Shares (diluted)M
2.413
2.520
2.749
2.439
2.430
2.299
2.187
2.030
1.802
1.700
3.433
(6.90%)
(4.83%)
19
14.50
Buyback yield%
10.21
9.27
9.96
7.92
10.58
9.92
10.48
8.80
7.80
10.56
11.20
9.92
9.94
83
1.217
D/E ratiox
1.392
1.247
1.284
1.138
1.112
0.993
1.028
1.130
1.051
0.975
0.920
1.028
1.121
13
0.245
Enterprise value$M
0.405
0.370
0.344
0.337
0.333
0.367
0.413
0.422
0.437
0.454
0.470
6.38%
1.45%
72
0.463
LT debt$M
0.538
0.539
0.598
0.600
0.603
0.710
0.767
0.854
0.929
1.099
0.256
12.74%
8.71%
47
Revenue
$0.938M
4.10%
1.00×
Cost of revenue
$0.591M
4.23%
1.01×
Operating expenses
$0.161M
3.78%
0.97×
Property and equipment
19.84%
Spread over hurdle
(2.39%)