0.147
Revenue$M
0.557
0.575
0.607
0.649
0.668
0.684
0.715
0.756
0.792
0.163
0.168
4.08%
4.53%
86
28.02
Revenue growth%
35.49
33.50
34.93
36.28
38.18
40.42
42.10
41.88
44.63
18.71
26.56
41.88
37.23
86
23.62
Gross margin%
3.72
5.11
4.77
6.55
9.02
9.81
9.34
11.60
10.94
26.30
25.66
9.81
7.79
51
2.49
Operating margin%
16.91
18.76
20.02
22.71
25.44
28.38
26.24
27.97
28.12
20.32
22.29
27.97
24.07
9
15.81
Net margin%
5.47
6.67
8.49
7.21
4.77
2.48
1.03
1.31
0.84
17.21
26.88
1.31
5.12
67
16.37
P/E ratio (avg)x
53.54
59.60
65.45
64.76
72.42
77.63
89.98
109.3
132.7
17.12
33.22
89.98
68.93
40
23.10
EV/EBITx
32.59
39.25
46.11
50.98
57.35
61.37
67.12
71.53
74.94
19.91
27.91
67.12
54.17
31
19.64
FCF yield (avg)%
23.55
22.07
20.71
23.62
24.33
25.90
27.62
28.81
30.97
6.45
27.08
27.62
23.97
91
8.74
FCF margin%
9.48
6.89
4.24
1.63
2.39
1.36
3.53
6.38
4.29
26.11
6.37
3.53
4.26
46
1.788
FCF / Net incomex
2.002
2.004
2.166
2.108
2.124
2.422
2.783
3.102
3.514
1.604
0.947
2.783
2.155
59
7.16
ROIC%
28.19
30.67
28.96
27.41
24.85
22.46
25.22
26.95
27.91
16.98
21.82
25.22
27.66
34
5.11
Return on equity%
10.79
11.32
10.92
11.14
10.80
10.16
7.92
10.27
11.30
25.95
20.30
10.27
10.80
86
5.75
Return on assets%
5.68
8.55
9.58
9.66
12.09
11.40
9.40
6.83
6.25
25.00
2.76
9.40
8.98
21
0.06
EPS$
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.06
0.07
(5.74%)
(3.36%)
—
7.47
EPS growth%
13.08
15.92
13.27
11.82
10.54
11.26
12.22
15.09
16.19
11.22
10.63
12.22
12.65
65
0.04
Bookvalue per sh$
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.07
0.02
(6.51%)
(3.13%)
—
0.03
FCF per share$
0.04
0.05
0.04
0.05
0.05
0.06
0.06
0.06
0.06
0.04
0.03
5.87%
5.01%
—
0.03
Dividend per sh$
0.03
0.03
0.03
0.02
0.02
0.02
0.03
0.02
0.03
0.06
0.03
1.56%
1.76%
—
5.73
Div yield (avg)%
14.80
17.59
16.73
18.23
16.21
14.59
15.44
16.44
18.57
18.58
13.51
16.21
16.33
44
12.75
Payout ratio%
4.64
4.59
3.63
0.94
0.40
0.40
0.40
0.40
0.40
26.56
10.10
0.40
0.67
90
10.42
Shares (diluted)M
9.138
9.291
9.167
8.785
8.447
8.519
7.841
7.312
7.395
9.967
10.07
(3.39%)
(2.24%)
83
2.59
Buyback yield%
22.76
20.54
21.60
20.63
22.85
24.39
21.71
23.20
21.71
5.04
23.04
22.85
21.71
27
1.797
D/E ratiox
1.123
1.055
1.176
1.274
1.325
1.303
1.510
1.625
1.523
1.196
0.701
1.510
1.288
87
0.062
Enterprise value$M
1.034
1.032
1.240
1.305
1.306
1.569
1.689
1.852
2.167
0.468
0.256
10.67%
11.15%
68
0.902
LT debt$M
0.169
0.155
0.155
0.173
0.158
0.178
0.178
0.195
0.194
0.689
0.770
2.34%
(0.38%)
21
Revenue
$0.792M
4.53%
1.00×
Cost of revenue
$0.393M
4.14%
0.96×
Operating expenses
$0.168M
4.98%
1.04×
Goodwill & intangibles
16.29%
Property and equipment
15.19%
Spread over hurdle
(1.94%)