0.741
Revenue$M
0.535
0.545
0.566
0.580
0.615
0.649
0.669
0.685
0.711
0.729
0.791
3.47%
3.59%
36
15.25
Revenue growth%
29.82
27.46
25.64
26.45
29.34
26.95
25.72
24.19
24.88
23.18
14.52
24.88
26.08
37
28.92
Gross margin%
5.16
3.88
1.22
2.32
0.40
0.82
3.09
3.56
5.08
8.02
23.76
3.56
3.32
50
29.49
Operating margin%
17.32
14.91
13.65
10.96
11.95
11.33
13.82
11.13
8.43
10.63
21.28
11.13
11.64
92
11.13
Net margin%
31.80
31.09
33.49
35.19
35.90
37.54
35.13
36.27
37.38
35.07
26.28
36.27
35.16
53
10.78
P/E ratio (avg)x
16.92
15.97
16.77
14.63
15.68
16.95
16.96
16.01
17.03
15.93
17.07
16.95
16.39
30
27.29
EV/EBITx
56.97
62.65
72.26
72.55
69.51
73.15
75.49
76.98
88.60
95.62
27.48
76.98
72.85
59
18.82
FCF yield (avg)%
17.90
19.96
22.74
21.66
18.88
16.66
18.11
20.65
20.00
21.63
27.00
20.00
19.98
70
22.47
FCF margin%
28.03
25.44
27.66
27.45
26.31
24.78
23.17
22.63
23.02
24.60
29.44
23.17
25.11
87
0.903
FCF / Net incomex
0.317
0.286
0.309
0.305
0.333
0.347
0.360
0.403
0.403
0.409
0.174
0.403
0.340
36
16.49
ROIC%
21.33
19.68
20.39
23.15
25.76
27.02
29.10
27.23
27.87
28.03
15.11
27.87
26.39
20
14.24
Return on equity%
11.67
9.06
10.49
10.63
11.16
9.28
6.95
9.49
9.66
9.19
8.24
9.28
9.57
63
24.75
Return on assets%
26.21
24.46
27.38
29.98
31.23
30.29
32.18
34.01
35.74
36.80
13.67
34.01
30.76
47
0.06
EPS$
0.03
0.03
0.04
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.07
8.67%
6.72%
—
4.27
EPS growth%
10.21
11.26
9.24
8.39
5.76
6.32
5.11
2.62
2.48
4.83
26.61
4.83
6.04
65
0.06
Bookvalue per sh$
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.07
0.07
0.07
5.52%
3.26%
—
0.05
FCF per share$
0.11
0.11
0.12
0.11
0.12
0.13
0.13
0.15
0.15
0.14
0.02
4.46%
3.08%
—
0.04
Dividend per sh$
0.05
0.06
0.06
0.06
0.06
0.05
0.06
0.06
0.05
0.06
0.05
(0.84%)
0.29%
—
16.57
Div yield (avg)%
2.18
0.40
0.43
2.50
1.32
0.40
0.40
0.40
1.64
0.40
26.48
0.40
0.42
88
11.44
Payout ratio%
14.03
14.93
14.31
15.25
15.99
17.77
16.36
13.75
15.99
16.74
27.58
16.36
15.62
73
4.493
Shares (diluted)M
7.970
7.911
8.351
8.528
8.469
8.658
9.668
9.819
10.10
11.71
4.695
6.69%
4.64%
17
7.11
Buyback yield%
5.53
3.89
1.29
1.36
0.40
1.90
2.76
0.40
0.40
0.40
8.58
0.40
1.32
66
0.610
D/E ratiox
1.181
1.206
1.100
1.135
1.199
1.279
1.145
1.019
1.091
1.044
1.379
1.091
1.140
90
0.778
Enterprise value$M
0.051
0.048
0.047
0.047
0.055
0.058
0.060
0.067
0.065
0.064
0.668
3.37%
2.44%
42
0.634
LT debt$M
0.273
0.306
0.356
0.401
0.446
0.505
0.544
0.602
0.703
0.816
0.245
12.83%
11.44%
15
Revenue
$0.729M
3.59%
1.00×
Cost of revenue
$0.472M
3.62%
1.00×
Operating expenses
$0.152M
3.46%
0.99×
Property and equipment
16.18%
Spread over hurdle
(5.53%)