0.204
Revenue$M
0.193
0.209
0.224
0.248
0.269
0.289
0.312
0.343
0.367
0.209
0.231
8.13%
8.53%
81
2.84
Revenue growth%
11.92
11.62
13.43
13.85
12.93
10.34
11.04
12.43
13.06
4.85
24.65
12.43
12.56
28
6.24
Gross margin%
25.52
25.21
28.12
28.53
28.87
28.21
26.76
28.62
28.08
17.08
18.81
28.21
28.10
43
10.28
Operating margin%
4.01
4.47
5.30
7.15
6.19
4.99
6.67
4.99
5.26
22.88
2.93
5.26
5.28
75
18.06
Net margin%
14.41
14.58
15.91
15.19
15.99
18.89
17.80
16.19
15.93
19.84
5.32
16.19
15.92
51
13.52
P/E ratio (avg)x
42.09
46.78
47.13
46.96
46.28
49.49
54.22
57.39
59.30
23.71
15.97
54.22
47.05
67
32.14
EV/EBITx
20.89
21.04
24.45
28.50
29.41
27.97
29.02
27.55
27.01
37.01
31.46
27.97
27.28
36
16.15
FCF yield (avg)%
4.73
5.03
2.20
3.16
3.93
1.55
2.74
3.48
1.72
15.79
8.54
2.74
3.32
6
10.34
FCF margin%
32.17
31.60
31.20
30.33
27.67
25.19
27.06
26.30
25.83
25.22
5.70
26.30
28.79
18
1.689
FCF / Net incomex
1.136
1.039
1.112
1.146
1.235
1.041
1.038
0.907
0.981
1.468
1.344
1.038
1.077
58
9.09
ROIC%
27.21
25.30
23.03
21.66
20.72
22.19
23.49
22.66
19.92
17.65
11.28
22.19
22.84
92
4.90
Return on equity%
14.01
13.37
11.58
9.19
7.98
10.88
11.93
13.24
11.03
21.35
3.38
11.03
11.75
74
19.32
Return on assets%
20.26
22.15
22.86
22.64
24.40
24.18
25.25
23.72
25.06
15.22
19.16
24.40
23.29
21
—
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
7.11%
5.91%
—
4.51
EPS growth%
3.16
3.85
4.26
1.31
0.93
0.40
0.40
0.40
0.40
28.68
7.88
0.40
0.66
12
—
Bookvalue per sh$
—
—
—
—
—
—
—
—
—
0.01
—
1.85%
1.41%
—
—
FCF per share$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
12.57%
7.48%
—
—
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
—
3.43%
5.84%
—
26.42
Div yield (avg)%
31.22
33.05
33.43
31.23
33.73
34.27
31.73
30.40
31.99
3.40
7.73
31.99
31.96
66
17.21
Payout ratio%
17.41
19.14
21.02
19.20
20.56
23.00
21.18
20.46
19.43
25.69
5.00
20.56
19.95
84
57.15
Shares (diluted)M
66.58
63.96
71.63
79.04
79.04
75.48
87.11
97.76
107.4
58.75
58.70
6.33%
4.53%
14
3.00
Buyback yield%
3.65
2.34
1.60
3.90
3.17
0.40
2.01
3.79
4.51
11.46
28.59
3.17
3.41
76
1.504
D/E ratiox
1.811
1.927
1.890
1.934
2.149
2.458
2.371
2.744
3.120
1.722
0.339
2.458
2.042
29
0.301
Enterprise value$M
0.189
0.177
0.168
0.153
0.161
0.165
0.176
0.193
0.177
0.128
0.415
2.98%
(0.17%)
53
0.229
LT debt$M
0.358
0.317
0.288
0.291
0.303
0.279
0.264
0.272
0.230
0.026
0.301
(4.63%)
(4.95%)
13
Revenue
$0.367M
8.53%
1.00×
Cost of revenue
$0.250M
8.50%
1.00×
Operating expenses
$0.062M
8.41%
0.99×
Property and equipment
15.66%
Spread over hurdle
(6.85%)