0.128
Revenue$M
0.539
0.573
0.598
0.642
0.663
0.692
0.737
0.788
0.821
0.848
0.142
5.05%
5.28%
61
14.95
Revenue growth%
4.47
6.50
4.97
4.96
7.63
8.67
8.06
7.53
5.94
4.75
26.33
7.53
6.22
54
24.90
Gross margin%
18.30
17.71
16.64
18.22
19.82
21.79
19.88
22.28
23.64
21.37
22.92
21.79
19.85
40
21.71
Operating margin%
7.80
8.18
10.82
8.30
8.27
11.05
10.16
7.86
10.06
12.70
13.02
10.16
9.18
22
4.75
Net margin%
8.59
10.63
10.02
7.68
5.00
7.00
9.22
6.46
6.75
6.66
20.41
6.75
7.34
32
11.89
P/E ratio (avg)x
32.03
30.18
32.67
36.80
36.60
35.98
34.79
35.42
37.38
39.88
29.78
35.98
35.70
8
17.27
EV/EBITx
17.68
19.52
19.97
19.23
18.94
18.75
18.06
20.45
20.09
23.28
34.66
20.09
19.38
5
17.73
FCF yield (avg)%
15.84
13.41
14.96
12.05
14.05
12.40
9.65
12.24
14.10
15.17
3.73
12.40
13.73
86
3.61
FCF margin%
21.87
23.04
22.79
21.80
22.84
22.72
25.06
26.79
26.50
25.07
2.73
25.07
22.94
37
1.696
FCF / Net incomex
2.026
2.314
2.672
2.828
2.731
2.877
3.050
2.963
2.820
2.988
0.999
2.963
2.824
14
10.13
ROIC%
20.59
21.42
18.96
18.02
16.67
19.54
21.03
23.76
25.20
23.24
12.61
23.24
20.81
86
25.27
Return on equity%
30.67
30.08
27.96
25.15
24.14
26.59
25.26
25.39
27.92
26.19
13.51
26.19
26.39
59
12.55
Return on assets%
11.40
13.85
15.60
13.66
11.85
14.79
15.78
15.05
13.33
10.40
20.25
14.79
13.75
9
0.07
EPS$
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.99%
(0.46%)
—
4.73
EPS growth%
8.89
8.64
7.76
10.14
7.18
8.85
6.56
5.95
7.27
8.59
29.39
7.27
8.18
66
0.08
Bookvalue per sh$
0.16
0.18
0.20
0.21
0.23
0.26
0.30
0.32
0.31
0.36
0.05
9.98%
9.39%
—
0.11
FCF per share$
0.12
0.12
0.11
0.12
0.12
0.12
0.13
0.13
0.13
0.11
0.03
(0.97%)
(2.12%)
—
0.10
Dividend per sh$
0.05
0.05
0.05
0.06
0.05
0.05
0.06
0.05
0.06
0.06
0.05
3.72%
3.56%
—
4.75
Div yield (avg)%
3.07
3.23
6.06
7.57
5.20
7.94
5.82
5.94
3.50
2.95
29.62
5.82
5.51
76
17.53
Payout ratio%
24.82
23.00
23.11
24.11
21.36
18.67
19.12
19.37
21.37
19.26
8.96
19.26
21.36
44
1.801
Shares (diluted)M
1.573
1.553
1.461
1.560
1.666
1.864
1.796
1.860
2.106
2.137
1.791
5.11%
3.41%
35
17.97
Buyback yield%
19.05
16.57
13.79
13.35
10.58
9.63
6.68
8.48
6.84
4.28
28.67
6.84
10.11
34
1.266
D/E ratiox
1.607
1.600
1.781
1.964
2.074
1.918
2.146
2.170
1.993
2.126
1.109
2.126
1.979
60
0.550
Enterprise value$M
0.176
0.179
0.155
0.167
0.174
0.188
0.170
0.185
0.195
0.199
0.299
2.75%
1.07%
69
0.353
LT debt$M
0.414
0.442
0.468
0.554
0.560
0.540
0.528
0.550
0.586
0.607
0.212
1.64%
5.76%
74
Revenue
$0.848M
5.28%
1.00×
Cost of revenue
$0.432M
5.08%
0.98×
Operating expenses
$0.193M
5.34%
1.01×
Property and equipment
17.97%
Spread over hurdle
10.79%