0.653
Revenue$M
1.312
1.337
1.360
1.378
1.422
1.454
1.433
1.468
1.458
1.453
0.680
0.43%
1.14%
72
17.87
Revenue growth%
0.40
0.40
2.72
0.40
1.46
3.65
4.01
2.56
5.44
6.62
8.04
4.01
2.64
9
24.41
Gross margin%
23.77
21.89
20.22
19.09
16.57
18.30
17.01
15.97
16.74
13.88
22.44
16.74
17.65
84
18.37
Operating margin%
17.85
18.01
15.50
12.81
11.38
12.45
14.70
15.65
18.45
20.75
16.64
15.65
15.58
80
22.70
Net margin%
27.94
28.99
26.13
28.20
28.63
30.22
28.83
26.43
25.89
27.32
15.83
27.32
28.07
26
19.23
P/E ratio (avg)x
25.37
27.49
30.02
30.77
26.85
26.96
25.29
24.82
26.43
25.69
30.42
25.69
26.64
78
9.678
EV/EBITx
16.96
14.63
13.16
14.13
13.55
11.69
11.75
11.99
12.46
11.80
17.88
11.80
12.81
52
4.13
FCF yield (avg)%
0.73
0.40
0.40
2.35
2.56
4.79
2.35
2.54
2.13
0.90
8.67
2.35
2.24
57
28.96
FCF margin%
2.71
5.65
6.30
5.52
3.68
6.42
5.71
4.81
7.21
8.30
15.21
6.42
5.68
78
1.606
FCF / Net incomex
1.259
1.139
1.024
0.933
1.005
1.037
1.058
1.051
1.119
1.221
1.518
1.058
1.054
91
9.02
ROIC%
8.02
6.17
3.51
0.73
3.16
0.78
0.40
1.72
0.72
0.40
18.01
0.72
1.25
82
22.77
Return on equity%
13.37
13.15
14.90
15.60
16.41
18.98
21.51
19.57
16.94
17.25
23.83
18.98
16.68
76
10.02
Return on assets%
19.39
18.66
16.13
16.43
16.49
14.66
14.72
15.43
16.23
16.81
13.85
15.43
16.33
57
0.07
EPS$
0.12
0.14
0.13
0.14
0.16
0.17
0.18
0.17
0.16
0.18
0.08
2.56%
3.70%
—
12.71
EPS growth%
14.38
17.20
17.28
20.05
22.56
21.75
24.45
21.49
24.06
25.44
10.66
24.06
21.62
40
0.04
Bookvalue per sh$
0.09
0.09
0.08
0.09
0.10
0.09
0.10
0.11
0.12
0.14
0.11
7.55%
4.46%
—
0.08
FCF per share$
0.07
0.09
0.10
0.12
0.13
0.15
0.16
0.18
0.17
0.21
0.12
10.51%
10.76%
—
0.10
Dividend per sh$
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.11
0.64%
(1.91%)
—
4.85
Div yield (avg)%
12.08
10.42
8.56
7.19
8.37
6.11
4.68
3.61
5.15
7.32
9.30
5.15
7.26
6
15.42
Payout ratio%
2.72
0.56
0.40
2.94
4.97
6.71
7.16
9.56
10.32
10.93
4.24
9.56
5.84
67
5.383
Shares (diluted)M
8.165
8.442
8.492
8.559
9.982
10.67
12.17
13.77
13.54
15.02
5.569
8.51%
7.27%
71
29.06
Buyback yield%
18.00
18.30
17.05
16.27
15.01
13.03
15.96
14.07
16.52
16.05
24.49
15.96
16.16
63
0.337
D/E ratiox
1.489
1.537
1.557
1.662
1.744
1.828
1.849
1.842
1.774
1.910
0.894
1.842
1.759
26
0.787
Enterprise value$M
1.401
1.501
1.435
1.544
1.456
1.507
1.599
1.848
1.785
1.745
0.730
3.68%
1.96%
89
0.750
LT debt$M
1.037
1.183
1.115
1.271
1.194
1.241
1.258
1.407
1.394
1.497
0.725
4.62%
4.17%
31
Revenue
$1.453M
1.14%
1.00×
Cost of revenue
$1.017M
1.14%
1.00×
Operating expenses
$0.232M
1.39%
1.03×
Property and equipment
15.19%
Spread over hurdle
44.49%