10.10
Revenue$M
10.26
10.69
11.39
12.24
13.18
13.74
14.85
15.46
16.25
16.82
11.08
4.99%
5.72%
77
10.13
Revenue growth%
2.58
1.81
4.64
4.33
1.98
4.06
3.51
5.47
8.32
11.31
14.27
5.47
4.20
31
2.19
Gross margin%
11.86
14.33
16.63
16.86
18.31
20.10
21.20
21.07
21.27
19.78
9.67
21.07
19.04
41
5.99
Operating margin%
11.74
9.37
9.68
11.80
10.55
11.01
11.01
8.14
7.96
5.18
11.32
8.14
10.11
55
11.31
Net margin%
13.35
13.60
16.34
16.87
18.05
15.30
12.67
13.65
10.74
12.27
10.49
12.67
13.63
37
15.40
P/E ratio (avg)x
8.480
9.244
10.02
10.03
11.10
12.10
12.81
14.84
15.28
14.90
25.01
14.84
11.60
72
11.16
EV/EBITx
8.829
8.486
8.696
8.796
8.576
8.464
9.038
10.13
11.79
12.95
20.48
10.13
8.813
39
23.12
FCF yield (avg)%
25.06
25.36
28.02
30.51
31.08
28.54
28.56
30.29
29.22
27.67
5.67
28.56
28.55
77
2.99
FCF margin%
22.50
23.20
20.87
18.25
19.88
19.71
21.43
24.10
25.62
23.48
23.30
23.48
21.97
15
1.092
FCF / Net incomex
1.179
1.193
1.209
1.120
1.126
1.124
1.053
0.994
0.864
0.895
1.397
0.994
1.122
80
17.02
ROIC%
28.44
30.07
29.60
26.95
24.08
21.50
23.87
21.49
20.85
22.10
25.27
21.50
23.97
20
22.40
Return on equity%
8.59
8.60
10.14
7.61
6.99
6.44
8.58
6.32
3.55
0.84
7.79
6.32
7.30
78
8.05
Return on assets%
30.01
30.79
31.36
31.47
29.75
27.98
28.81
27.79
26.37
28.44
9.76
27.98
29.28
48
0.08
EPS$
0.11
0.10
0.10
0.11
0.12
0.13
0.12
0.12
0.13
0.14
0.09
3.21%
2.49%
—
10.72
EPS growth%
15.46
16.74
18.09
17.89
16.69
14.39
17.37
17.20
16.01
18.42
29.31
17.20
16.97
73
0.07
Bookvalue per sh$
0.07
0.08
0.08
0.09
0.09
0.08
0.07
0.07
0.06
0.06
0.04
(8.81%)
(2.95%)
—
0.07
FCF per share$
0.04
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.10
(3.90%)
(1.48%)
—
0.11
Dividend per sh$
0.05
0.05
0.05
0.05
0.05
0.06
0.05
0.05
0.05
0.04
0.08
(4.19%)
(2.26%)
—
4.47
Div yield (avg)%
12.97
14.24
13.45
14.93
16.78
16.33
17.72
19.16
19.03
16.84
19.92
17.72
16.55
63
29.34
Payout ratio%
22.52
21.24
22.38
24.78
25.99
23.85
24.14
23.53
25.23
26.02
28.77
24.14
23.99
78
195.7
Shares (diluted)M
245.5
244.9
232.7
236.3
258.4
262.9
271.4
307.0
319.8
359.8
185.9
6.85%
4.42%
8
12.42
Buyback yield%
9.67
11.09
14.05
14.61
15.12
17.75
15.95
16.40
15.63
12.92
24.87
15.95
14.87
51
1.520
D/E ratiox
0.172
0.188
0.215
0.231
0.232
0.274
0.316
0.362
0.402
0.456
1.568
0.362
0.253
11
3.520
Enterprise value$M
32.46
33.16
34.75
37.00
38.99
39.87
41.97
45.43
53.86
53.79
17.13
6.65%
5.13%
62
22.19
LT debt$M
22.14
23.81
22.19
24.67
25.73
26.89
26.57
27.11
25.83
23.77
5.331
(1.58%)
1.24%
12
Revenue
$16.82M
5.72%
1.00×
Cost of revenue
$11.52M
5.74%
1.00×
Operating expenses
$2.574M
6.74%
1.10×
Property and equipment
19.48%
Spread over hurdle
28.87%