0.071
Revenue$M
0.274
0.298
0.322
0.346
0.381
0.409
0.437
0.467
0.493
0.527
0.075
6.71%
7.52%
54
11.96
Revenue growth%
14.87
12.80
13.43
15.78
18.54
16.66
17.90
15.59
14.17
14.52
20.71
15.59
15.23
39
11.12
Gross margin%
28.52
27.97
25.40
22.94
22.92
20.94
19.74
17.26
16.53
18.46
27.49
18.46
21.93
17
25.85
Operating margin%
25.13
26.58
25.86
26.66
25.26
24.79
22.15
22.74
22.13
21.56
26.00
22.15
24.96
60
13.55
Net margin%
3.24
1.06
0.40
0.40
0.73
0.40
2.77
5.70
5.28
5.91
14.46
5.28
1.92
88
31.90
P/E ratio (avg)x
9.434
9.229
9.627
9.645
8.249
8.699
8.096
7.947
8.231
8.960
14.33
8.231
8.829
59
7.754
EV/EBITx
45.44
46.83
49.70
55.08
64.45
63.44
65.66
74.48
70.30
79.64
8.136
70.30
63.95
71
23.77
FCF yield (avg)%
5.00
4.11
5.84
5.07
5.87
6.95
9.69
11.73
8.77
10.13
3.55
9.69
6.41
56
10.43
FCF margin%
15.28
15.61
14.11
12.45
9.59
8.56
10.58
12.98
12.98
14.32
11.37
12.98
12.98
8
1.397
FCF / Net incomex
0.841
0.941
0.978
1.129
1.287
1.255
1.460
1.532
1.579
1.770
0.253
1.532
1.271
75
16.24
ROIC%
22.03
23.01
21.64
20.35
22.26
23.37
23.76
20.85
20.06
17.93
25.66
20.85
21.83
91
13.11
Return on equity%
10.26
9.66
10.55
8.63
10.31
10.89
11.80
11.97
14.40
15.20
24.03
11.97
10.72
37
2.51
Return on assets%
19.89
22.32
19.70
18.00
20.49
23.16
21.29
23.89
23.73
25.91
11.83
23.73
21.80
33
0.10
EPS$
0.10
0.10
0.10
0.12
0.14
0.16
0.15
0.18
0.18
0.17
0.11
4.85%
6.36%
—
25.54
EPS growth%
15.12
16.70
15.78
15.03
13.76
15.57
13.47
16.10
18.66
17.57
26.85
16.10
15.68
25
0.07
Bookvalue per sh$
0.12
0.11
0.10
0.11
0.11
0.11
0.12
0.13
0.15
0.17
0.04
7.94%
4.78%
—
0.02
FCF per share$
0.14
0.13
0.13
0.14
0.16
0.15
0.14
0.13
0.13
0.14
0.08
(2.33%)
1.59%
—
0.09
Dividend per sh$
0.07
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.09
(4.33%)
(3.85%)
—
29.76
Div yield (avg)%
5.69
6.74
9.44
7.96
6.84
4.58
7.32
6.78
5.26
4.83
7.17
5.26
6.76
49
20.17
Payout ratio%
4.74
7.51
4.83
2.68
1.86
3.71
3.49
2.51
0.59
0.40
15.70
2.51
3.09
7
6.286
Shares (diluted)M
5.991
6.390
6.141
6.540
5.824
5.652
5.360
5.159
4.546
4.942
6.226
(3.23%)
(2.30%)
80
7.41
Buyback yield%
16.14
17.53
17.64
16.99
19.17
18.22
15.83
16.26
14.01
15.03
28.71
15.83
16.63
79
1.089
D/E ratiox
1.931
2.216
2.424
2.818
2.830
2.784
3.026
2.965
3.331
3.508
1.755
3.026
2.824
95
0.568
Enterprise value$M
0.447
0.425
0.453
0.453
0.464
0.521
0.595
0.582
0.536
0.494
0.157
1.25%
1.15%
18
0.324
LT debt$M
0.358
0.388
0.372
0.329
0.355
0.323
0.327
0.328
0.288
0.273
0.064
(5.14%)
(3.76%)
90
Revenue
$0.527M
7.52%
1.00×
Cost of revenue
$0.245M
7.24%
0.97×
Operating expenses
$0.131M
7.58%
1.01×
Goodwill & intangibles
20.63%
Property and equipment
16.15%