0.655
Revenue$M
0.823
0.839
0.839
0.866
0.890
0.921
0.954
0.961
0.962
0.673
0.784
2.12%
2.00%
43
20.15
Revenue growth%
13.75
15.56
17.88
16.37
15.16
13.77
13.63
13.30
14.76
27.54
24.99
13.77
14.73
70
12.40
Gross margin%
16.73
19.31
19.42
19.44
21.70
18.95
16.75
14.49
13.27
6.52
19.05
16.75
17.85
7
7.03
Operating margin%
2.58
0.40
3.07
3.23
6.02
5.24
7.25
7.33
10.18
13.66
22.16
7.25
4.23
21
19.80
Net margin%
9.21
7.00
5.40
4.17
6.89
8.22
11.01
12.58
12.71
24.82
21.74
11.01
8.71
90
33.47
P/E ratio (avg)x
14.41
15.27
15.37
13.60
14.66
14.04
13.01
12.23
10.99
9.723
28.93
13.01
13.82
26
30.79
EV/EBITx
10.05
9.466
9.001
8.840
8.736
8.560
9.043
8.758
8.547
15.65
8.697
8.736
8.921
90
2.39
FCF yield (avg)%
29.38
32.05
29.54
31.94
31.27
32.90
30.19
29.33
27.86
23.25
15.37
30.19
30.58
70
17.90
FCF margin%
1.43
3.48
3.47
4.93
3.59
1.73
3.58
6.13
8.24
9.49
5.54
3.59
3.53
61
1.772
FCF / Net incomex
1.416
1.412
1.557
1.468
1.596
1.463
1.582
1.584
1.590
1.744
1.721
1.584
1.562
59
14.64
ROIC%
19.71
19.85
22.31
25.20
23.08
24.94
26.30
24.88
25.89
28.55
20.60
24.94
23.98
37
7.42
Return on equity%
19.42
19.30
16.77
17.02
17.88
18.13
17.01
19.04
17.18
14.85
16.33
17.88
18.00
29
29.97
Return on assets%
1.59
3.64
3.00
0.40
1.83
2.14
5.11
6.67
4.66
21.05
25.45
4.66
3.08
9
0.01
EPS$
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
7.70%
5.86%
—
26.65
EPS growth%
8.11
9.57
6.78
5.92
8.16
8.94
9.33
8.60
10.80
11.70
7.08
8.94
8.73
60
0.01
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
0.01
0.01
3.13%
(0.26%)
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
—
11.58%
11.12%
—
0.01
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(1.09%)
0.58%
—
3.87
Div yield (avg)%
18.70
20.02
22.23
20.95
18.53
18.03
19.24
21.30
18.70
12.00
15.18
18.70
18.97
26
24.49
Payout ratio%
15.37
14.86
13.36
16.02
18.05
19.04
16.44
15.92
15.25
23.32
10.79
16.44
15.97
51
31.15
Shares (diluted)M
54.48
55.96
58.09
58.01
57.96
65.87
74.43
74.38
88.05
32.90
31.55
8.70%
7.65%
48
3.66
Buyback yield%
30.60
30.68
30.80
30.31
31.23
32.38
33.98
35.94
36.70
18.38
4.78
33.98
31.42
83
0.594
D/E ratiox
1.731
1.684
1.772
2.112
2.130
2.310
2.283
2.379
2.606
0.440
0.387
2.310
2.121
28
0.328
Enterprise value$M
0.492
0.542
0.596
0.656
0.740
0.687
0.701
0.747
0.727
0.393
0.401
2.07%
4.09%
77
0.328
LT debt$M
0.611
0.589
0.550
0.514
0.485
0.524
0.521
0.534
0.561
0.824
0.318
1.76%
(1.96%)
24
Revenue
$0.962M
2.00%
1.00×
Cost of revenue
$0.673M
2.00%
1.00×
Operating expenses
$0.199M
2.05%
1.00×
Property and equipment
17.34%
Spread over hurdle
(3.81%)