0.852
Revenue$M
0.397
0.437
0.467
0.518
0.577
0.639
0.688
0.733
0.791
0.878
0.925
8.76%
9.06%
19
14.13
Revenue growth%
0.40
1.01
0.40
0.55
2.95
3.16
3.10
5.80
8.44
9.99
28.09
5.80
3.03
33
21.06
Gross margin%
5.95
7.22
7.60
7.07
8.76
8.51
5.95
3.87
2.98
5.49
10.61
5.49
6.51
32
7.97
Operating margin%
1.79
1.42
1.12
1.37
0.99
2.34
2.83
1.82
0.59
0.40
4.57
1.82
1.39
84
20.78
Net margin%
21.86
21.13
23.95
22.82
22.72
19.81
22.27
22.98
24.46
25.20
10.48
22.98
22.77
73
35.67
P/E ratio (avg)x
26.68
28.93
33.84
39.18
44.18
43.83
43.79
43.89
51.15
51.31
31.58
43.89
43.81
72
30.87
EV/EBITx
15.19
15.58
16.25
16.07
14.98
16.80
16.46
16.69
15.71
14.14
18.95
16.46
15.89
11
9.64
FCF yield (avg)%
7.65
9.93
11.61
8.83
10.32
12.47
11.91
13.27
12.12
10.51
6.54
12.12
11.06
46
12.42
FCF margin%
22.94
20.99
23.28
24.47
23.58
23.86
25.73
23.12
24.78
27.61
4.37
24.78
23.72
58
1.644
FCF / Net incomex
0.425
0.495
0.553
0.584
0.626
0.752
0.730
0.776
0.831
0.845
1.003
0.776
0.678
75
18.03
ROIC%
6.53
4.47
2.51
4.80
6.49
6.11
6.72
5.28
6.43
8.14
15.90
6.43
6.27
81
2.53
Return on equity%
8.17
7.09
7.85
9.33
10.69
12.96
11.71
13.42
11.19
11.33
8.11
11.71
10.94
94
6.20
Return on assets%
21.48
22.33
25.04
23.35
25.89
26.58
27.62
26.44
28.72
29.02
19.68
27.62
26.17
30
0.07
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.07
(0.33%)
(0.59%)
—
18.94
EPS growth%
27.89
24.96
23.43
21.67
23.44
21.94
21.18
18.40
19.19
17.75
7.47
19.19
21.80
57
0.11
Bookvalue per sh$
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.04
0.05
0.03
(1.16%)
1.79%
—
0.11
FCF per share$
0.11
0.11
0.12
0.14
0.15
0.16
0.18
0.19
0.21
0.23
0.11
8.60%
9.63%
—
0.07
Dividend per sh$
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.03
0.05
4.55%
4.60%
—
16.43
Div yield (avg)%
17.04
18.61
16.95
18.13
19.79
20.50
22.87
24.79
23.81
21.25
3.37
22.87
20.14
44
29.48
Payout ratio%
25.57
28.06
26.32
23.82
24.66
24.70
26.69
28.72
26.06
25.26
21.72
26.06
25.82
66
12.20
Shares (diluted)M
13.79
15.41
17.61
16.62
18.37
17.62
17.54
18.11
18.85
18.15
11.92
(0.24%)
2.11%
83
17.32
Buyback yield%
4.73
4.63
4.13
2.13
3.66
6.45
6.00
4.28
5.53
7.00
17.01
6.00
4.68
10
1.543
D/E ratiox
1.397
1.334
1.573
1.778
2.098
2.045
2.387
2.651
2.673
2.933
0.191
2.651
2.072
69
0.549
Enterprise value$M
0.271
0.257
0.286
0.319
0.292
0.292
0.301
0.277
0.262
0.251
0.558
(3.02%)
0.11%
23
0.871
LT debt$M
1.206
1.258
1.411
1.547
1.691
1.915
1.895
2.068
2.302
2.284
0.584
6.19%
6.44%
40
Revenue
$0.878M
9.06%
1.00×
Cost of revenue
$0.555M
9.06%
1.00×
Operating expenses
$0.140M
9.47%
1.04×
Property and equipment
17.53%
Goodwill & intangibles
14.62%