0.510
Revenue$M
3.361
3.650
3.894
4.048
4.215
4.548
4.947
5.375
5.733
6.223
0.570
8.10%
6.86%
61
20.92
Revenue growth%
6.06
3.60
6.51
8.42
6.76
4.91
6.66
8.23
9.41
7.08
23.20
7.08
6.71
43
8.18
Gross margin%
6.16
6.10
3.77
3.36
0.61
3.00
4.65
4.02
3.91
5.19
28.74
4.02
3.97
56
22.40
Operating margin%
6.08
5.40
5.58
7.81
5.96
6.62
9.12
9.99
11.69
10.04
15.37
9.99
7.21
76
17.97
Net margin%
12.26
11.07
9.18
8.81
6.51
7.13
8.03
8.85
11.21
12.48
21.04
8.85
9.01
49
24.92
P/E ratio (avg)x
14.21
13.06
14.13
13.15
14.56
16.03
16.85
17.24
19.06
17.49
34.46
17.24
15.30
24
22.14
EV/EBITx
17.46
19.23
18.50
16.82
17.95
20.01
21.11
19.75
17.79
17.72
30.87
19.75
18.22
62
15.91
FCF yield (avg)%
5.11
2.23
0.40
3.29
3.83
3.03
5.60
4.00
6.34
3.90
11.59
4.00
3.87
47
9.54
FCF margin%
15.04
15.16
14.86
14.83
13.55
13.15
15.52
14.01
14.93
15.81
13.84
14.93
14.90
66
0.819
FCF / Net incomex
0.836
0.986
1.149
1.162
1.277
1.497
1.764
1.775
1.833
2.162
1.688
1.775
1.387
64
4.44
ROIC%
6.08
6.92
4.43
3.54
6.16
3.76
3.52
1.53
1.07
0.40
18.86
1.53
3.65
10
20.95
Return on equity%
10.33
12.70
12.84
10.15
12.66
13.08
14.04
15.48
17.51
14.61
27.20
14.61
12.96
16
23.66
Return on assets%
20.78
22.13
24.41
23.69
21.97
20.25
21.33
18.52
20.62
19.82
4.10
20.25
21.06
45
0.03
EPS$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
(1.75%)
(0.98%)
—
4.17
EPS growth%
12.30
12.55
12.71
9.86
11.87
14.83
14.33
15.37
14.56
14.83
29.95
14.83
13.52
11
0.08
Bookvalue per sh$
0.05
0.06
0.06
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.04
2.36%
0.89%
—
0.04
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.09
(2.26%)
(3.72%)
—
0.02
Dividend per sh$
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.07
0.11
10.25%
8.55%
—
17.45
Div yield (avg)%
24.15
21.40
22.53
23.04
22.24
20.40
21.05
19.26
22.03
22.95
10.33
21.05
22.14
48
14.75
Payout ratio%
1.75
3.49
4.94
6.82
7.44
9.44
9.82
12.06
13.58
16.28
17.52
12.06
8.44
64
10.64
Shares (diluted)M
11.78
12.28
11.23
11.28
12.50
14.12
14.02
14.94
14.51
13.95
10.91
2.21%
2.23%
39
16.28
Buyback yield%
24.86
22.82
25.55
24.57
24.67
25.81
25.62
24.32
23.95
24.69
3.90
24.69
24.68
21
0.843
D/E ratiox
0.683
0.693
0.719
0.709
0.737
0.759
0.693
0.646
0.701
0.687
0.505
0.693
0.697
81
1.840
Enterprise value$M
2.537
2.711
2.517
2.208
2.317
2.322
2.404
2.229
2.179
2.184
3.132
(1.17%)
(2.30%)
80
4.931
LT debt$M
3.230
3.158
2.764
2.823
2.448
2.528
2.565
2.281
1.966
1.913
0.443
(4.82%)
(5.52%)
86
Revenue
$6.223M
6.86%
1.00×
Cost of revenue
$3.975M
6.45%
0.96×
Operating expenses
$0.917M
7.52%
1.06×
Property and equipment
15.09%