0.665
Revenue$M
0.411
0.442
0.478
0.524
0.572
0.624
0.690
0.736
0.791
0.860
0.729
8.52%
8.54%
53
5.02
Revenue growth%
19.96
22.94
20.60
20.92
23.06
25.78
28.26
25.41
24.82
26.80
6.97
25.78
23.94
34
7.99
Gross margin%
13.61
13.07
10.85
13.64
15.83
18.35
17.03
17.61
16.54
17.55
9.24
17.55
16.19
77
28.22
Operating margin%
14.88
14.16
14.70
13.18
14.63
16.00
15.22
16.22
13.44
11.27
3.27
15.22
14.67
18
21.98
Net margin%
13.27
11.19
10.17
12.02
9.49
11.73
12.46
15.17
12.17
12.71
6.61
12.46
12.09
11
6.732
P/E ratio (avg)x
30.14
30.83
32.20
31.96
33.08
39.73
48.01
51.99
60.75
67.99
15.43
51.99
36.40
72
21.20
EV/EBITx
27.15
27.14
24.72
28.10
28.62
29.36
32.21
34.90
37.88
36.91
18.05
34.90
28.99
79
16.92
FCF yield (avg)%
14.16
14.97
13.68
11.30
10.85
8.61
9.04
6.44
5.79
6.98
17.53
6.98
9.95
75
15.86
FCF margin%
28.26
28.55
29.55
28.56
27.75
30.69
33.40
35.63
36.15
36.00
25.28
35.63
30.12
22
1.042
FCF / Net incomex
0.456
0.514
0.527
0.585
0.574
0.656
0.726
0.751
0.816
0.918
0.199
0.751
0.621
78
9.59
ROIC%
24.73
24.68
24.64
27.58
26.91
23.92
26.54
26.70
23.72
22.12
14.33
23.92
24.71
27
2.50
Return on equity%
17.16
17.21
18.83
18.51
17.32
19.11
16.32
14.42
12.89
13.63
3.83
14.42
17.18
20
17.18
Return on assets%
22.20
19.86
22.14
22.18
22.91
21.79
22.27
24.48
23.76
20.89
27.58
22.27
22.19
54
0.15
EPS$
0.10
0.11
0.11
0.11
0.10
0.10
0.11
0.10
0.10
0.10
0.16
(1.24%)
(0.93%)
—
20.49
EPS growth%
14.01
12.19
14.60
12.51
14.99
17.34
14.77
13.51
11.65
10.67
25.42
13.51
13.76
76
0.17
Bookvalue per sh$
0.14
0.15
0.14
0.13
0.12
0.12
0.11
0.11
0.11
0.11
0.16
(1.77%)
(1.85%)
—
0.04
FCF per share$
0.09
0.10
0.09
0.09
0.10
0.09
0.09
0.09
0.09
0.09
0.03
(1.28%)
(0.21%)
—
0.09
Dividend per sh$
0.10
0.10
0.10
0.09
0.09
0.10
0.11
0.11
0.12
0.11
0.16
5.73%
1.23%
—
10.91
Div yield (avg)%
9.36
11.61
12.52
11.51
11.60
9.94
12.70
10.95
13.16
11.49
28.22
11.49
11.55
40
24.07
Payout ratio%
25.12
27.60
26.96
24.06
24.22
25.78
28.51
29.37
29.37
26.45
16.58
28.51
26.71
79
3.261
Shares (diluted)M
4.082
4.381
5.139
5.640
5.888
7.018
6.866
8.081
9.082
10.30
3.236
11.84%
10.05%
9
26.45
Buyback yield%
3.57
1.19
1.35
0.40
1.77
0.40
0.40
0.40
0.94
0.83
21.84
0.40
0.89
25
1.453
D/E ratiox
1.266
1.318
1.364
1.326
1.383
1.350
1.333
1.418
1.294
1.426
1.643
1.350
1.342
81
0.622
Enterprise value$M
0.064
0.061
0.064
0.059
0.065
0.066
0.059
0.064
0.063
0.069
0.052
1.18%
0.33%
88
0.559
LT debt$M
0.060
0.063
0.062
0.060
0.062
0.059
0.069
0.073
0.082
0.090
0.380
7.80%
4.22%
22
Revenue
$0.860M
8.54%
1.00×
Cost of revenue
$0.399M
8.04%
0.95×
Operating expenses
$0.213M
9.18%
1.06×
Property and equipment
18.30%