0.645
Revenue$M
0.901
0.978
1.074
1.157
1.223
1.296
1.409
1.499
1.621
1.758
0.705
7.53%
7.75%
13
9.74
Revenue growth%
24.19
25.26
25.92
28.13
30.70
29.95
32.00
30.97
29.07
31.72
20.17
30.97
29.51
29
8.77
Gross margin%
18.44
20.18
20.55
21.28
22.56
23.40
22.55
23.39
22.32
22.90
26.65
22.90
22.44
25
7.08
Operating margin%
2.78
2.33
3.41
1.38
1.33
0.40
2.29
4.43
2.72
0.53
18.63
2.29
2.31
36
13.63
Net margin%
30.51
30.88
33.49
32.80
31.58
34.26
35.77
36.75
38.93
39.62
26.86
36.75
33.87
88
19.29
P/E ratio (avg)x
19.19
20.98
21.89
19.17
18.24
17.70
18.83
18.98
19.01
16.84
24.12
18.83
19.00
52
11.21
EV/EBITx
23.81
24.10
22.02
23.83
26.39
25.01
23.62
25.48
23.63
25.89
31.87
25.01
23.96
62
5.85
FCF yield (avg)%
9.48
10.15
10.02
12.80
11.19
11.48
8.83
9.44
6.56
9.22
11.61
9.22
9.75
29
17.49
FCF margin%
6.81
7.92
6.44
7.78
10.01
12.90
14.49
17.24
16.18
13.46
3.69
14.49
11.46
78
0.338
FCF / Net incomex
1.248
1.252
1.336
1.415
1.355
1.443
1.233
1.243
1.304
1.360
1.499
1.304
1.320
18
20.41
ROIC%
4.92
4.77
7.09
8.73
9.99
8.28
7.67
8.52
5.74
7.72
3.90
7.72
7.69
37
12.84
Return on equity%
5.07
3.39
5.46
5.20
4.07
6.81
6.71
7.16
9.05
9.85
3.27
7.16
6.08
55
6.42
Return on assets%
22.52
25.37
26.74
24.54
21.64
18.78
21.18
18.56
15.78
13.34
19.04
18.56
21.41
77
0.02
EPS$
0.02
0.02
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.02
1.75%
3.47%
—
3.59
EPS growth%
4.05
1.99
0.51
0.40
1.40
0.40
3.35
5.90
7.51
9.14
24.23
5.90
2.67
54
0.04
Bookvalue per sh$
0.07
0.08
0.08
0.07
0.07
0.07
0.09
0.10
0.10
0.10
0.04
7.29%
3.28%
—
0.02
FCF per share$
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.02
2.04%
(2.39%)
—
0.05
Dividend per sh$
0.10
0.11
0.11
0.12
0.12
0.13
0.13
0.14
0.14
0.15
0.04
4.29%
5.43%
—
4.78
Div yield (avg)%
14.96
16.61
13.80
14.38
14.16
14.98
17.96
17.74
16.44
17.03
18.94
17.03
15.71
60
10.22
Payout ratio%
11.43
8.85
7.16
7.97
9.33
6.83
6.07
6.01
5.28
4.76
27.86
6.01
7.00
49
13.57
Shares (diluted)M
14.17
15.55
16.74
14.66
13.60
13.70
12.90
13.46
14.88
13.93
13.27
0.48%
(0.92%)
68
8.35
Buyback yield%
18.80
21.40
20.53
17.68
18.25
17.58
16.48
14.42
14.50
14.43
15.37
14.50
17.63
57
0.261
D/E ratiox
0.590
0.585
0.672
0.678
0.779
0.770
0.772
0.819
0.908
1.011
0.974
0.819
0.771
63
1.269
Enterprise value$M
0.746
0.813
0.847
0.973
1.038
1.157
1.260
1.399
1.363
1.364
1.109
5.61%
5.76%
91
0.857
LT debt$M
0.131
0.127
0.130
0.128
0.130
0.149
0.164
0.175
0.191
0.216
1.344
10.74%
5.64%
72
Revenue
$1.758M
7.75%
1.00×
Cost of revenue
$1.141M
7.89%
1.01×
Operating expenses
$0.310M
7.70%
1.00×
Property and equipment
18.41%