0.024
Revenue$M
0.221
0.231
0.247
0.263
0.283
0.305
0.328
0.347
0.369
0.389
0.027
6.57%
6.49%
79
27.11
Revenue growth%
18.57
20.33
19.35
18.71
20.00
18.65
17.59
18.95
21.26
20.10
15.69
18.95
19.15
52
26.40
Gross margin%
27.79
28.42
25.73
27.74
26.67
26.33
25.23
26.79
28.49
28.52
16.05
26.79
27.27
81
5.93
Operating margin%
15.60
17.33
15.39
12.53
9.73
8.85
10.86
12.05
11.18
8.97
4.16
10.86
11.61
35
4.32
Net margin%
24.34
24.03
22.92
22.55
20.19
19.56
18.08
16.95
17.45
20.11
29.39
18.08
20.15
33
30.68
P/E ratio (avg)x
9.746
9.295
9.784
9.791
10.58
9.918
8.760
9.675
9.999
10.26
30.88
9.918
9.787
30
21.20
EV/EBITx
39.09
40.14
43.06
37.18
37.72
40.42
38.07
35.89
36.68
38.78
12.39
38.07
38.43
18
17.82
FCF yield (avg)%
20.70
22.77
22.79
20.87
21.33
22.99
20.11
19.28
19.24
18.69
20.45
19.28
20.79
69
13.46
FCF margin%
19.97
18.63
21.23
19.00
21.67
18.70
19.08
17.48
18.43
15.92
14.16
18.43
18.85
5
0.770
FCF / Net incomex
1.612
1.905
2.312
2.708
2.688
2.636
2.787
3.096
3.135
3.235
1.063
3.096
2.698
13
19.34
ROIC%
2.40
0.53
2.82
4.61
5.12
2.62
3.29
4.57
4.60
3.53
24.97
3.53
3.41
65
27.75
Return on equity%
1.27
0.40
0.40
0.40
0.40
0.62
0.40
3.08
3.81
2.17
18.00
2.17
0.51
10
7.12
Return on assets%
15.07
15.36
14.25
12.67
13.44
13.50
16.03
15.83
13.54
11.84
19.76
13.54
13.90
39
0.01
EPS$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(1.22%)
(0.04%)
—
14.01
EPS growth%
18.71
16.73
14.26
12.34
13.02
12.97
13.82
12.59
12.36
9.94
4.23
12.59
12.99
65
0.01
Bookvalue per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.14%)
(2.87%)
—
0.01
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(3.57%)
(1.91%)
—
0.02
Dividend per sh$
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
—
3.52%
3.74%
—
15.67
Div yield (avg)%
22.35
23.50
20.76
19.03
20.71
22.58
23.02
22.12
23.86
23.99
9.25
23.02
22.46
17
6.45
Payout ratio%
7.68
8.51
6.95
7.50
8.51
10.44
10.48
8.54
11.34
9.01
16.78
10.44
8.53
20
2.426
Shares (diluted)M
2.074
2.235
2.320
2.065
2.093
2.232
1.970
1.883
1.730
1.721
2.430
(3.84%)
(2.84%)
25
28.92
Buyback yield%
3.88
4.91
4.77
2.19
4.92
2.96
2.05
2.18
0.40
3.03
12.78
2.18
2.99
12
1.129
D/E ratiox
0.918
0.914
0.994
1.008
0.978
1.081
1.274
1.242
1.405
1.536
0.243
1.274
1.044
63
0.291
Enterprise value$M
0.307
0.321
0.376
0.388
0.410
0.472
0.473
0.550
0.538
0.571
0.033
6.84%
6.63%
28
0.130
LT debt$M
0.115
0.121
0.136
0.150
0.145
0.168
0.158
0.179
0.196
0.208
0.233
7.57%
7.25%
19
Revenue
$0.389M
6.49%
1.00×
Cost of revenue
$0.164M
6.17%
0.97×
Operating expenses
$0.092M
6.73%
1.02×
Property and equipment
18.74%