11.93
Revenue$M
17.50
17.71
18.53
19.31
19.83
20.43
21.02
21.19
21.39
22.13
12.71
2.22%
2.75%
17
23.28
Revenue growth%
19.54
18.42
20.04
17.34
19.45
19.32
19.33
17.05
18.99
21.98
29.85
19.32
19.32
35
20.08
Gross margin%
14.68
16.96
18.63
21.12
21.53
21.03
21.50
20.44
21.78
19.63
29.43
21.03
20.74
88
20.49
Operating margin%
10.88
8.63
6.53
7.48
6.84
6.06
4.57
6.59
5.70
7.75
18.48
6.06
6.72
48
6.56
Net margin%
17.76
19.83
16.87
16.99
16.01
16.40
17.62
20.05
22.85
25.46
23.53
20.05
17.69
12
34.23
P/E ratio (avg)x
34.62
40.15
47.83
46.73
48.52
55.63
54.70
62.37
69.25
80.04
20.36
62.37
51.61
51
6.641
EV/EBITx
34.76
35.66
37.41
34.73
31.17
27.98
29.94
28.02
28.29
25.59
25.39
28.02
30.55
28
3.15
FCF yield (avg)%
8.02
7.37
9.34
11.75
11.89
11.00
11.23
11.21
9.96
12.45
14.46
11.21
11.11
44
6.82
FCF margin%
0.40
2.68
0.40
0.40
0.40
0.40
1.39
3.01
2.03
0.40
14.47
1.39
0.40
57
1.470
FCF / Net incomex
0.343
0.346
0.339
0.317
0.326
0.303
0.310
0.313
0.290
0.275
1.615
0.303
0.315
26
17.55
ROIC%
12.56
15.27
16.99
15.46
17.10
17.37
15.53
13.09
14.69
14.15
23.00
14.69
15.37
49
11.29
Return on equity%
28.12
28.27
25.74
24.23
24.03
22.94
22.74
22.91
25.28
25.50
15.66
22.94
24.75
56
6.55
Return on assets%
10.32
11.59
11.79
8.80
8.90
6.62
9.17
9.72
10.25
7.29
15.92
9.17
9.44
54
0.04
EPS$
0.09
0.10
0.11
0.11
0.12
0.14
0.16
0.18
0.19
0.21
0.04
11.89%
9.47%
—
28.39
EPS growth%
12.39
12.79
13.97
11.11
12.15
13.77
16.50
16.07
15.33
16.66
2.27
16.07
13.87
44
0.02
Bookvalue per sh$
0.06
0.06
0.07
0.07
0.06
0.07
0.07
0.07
0.07
0.06
0.07
0.55%
1.08%
—
0.07
FCF per share$
0.05
0.05
0.05
0.06
0.07
0.08
0.09
0.09
0.10
0.10
0.07
8.45%
9.35%
—
0.06
Dividend per sh$
0.02
0.02
0.02
0.02
0.03
0.02
0.03
0.03
0.03
0.04
0.09
6.13%
6.22%
—
16.22
Div yield (avg)%
13.53
12.02
11.52
13.74
15.06
13.46
14.75
17.25
16.68
18.20
22.21
16.68
14.24
35
29.95
Payout ratio%
5.54
6.67
9.38
8.92
6.64
4.43
2.43
5.36
6.02
6.34
7.63
5.36
6.18
21
77.32
Shares (diluted)M
92.19
99.51
108.1
117.6
110.7
116.5
130.4
137.2
141.7
132.8
76.40
3.71%
4.19%
59
7.99
Buyback yield%
31.50
31.27
31.02
32.44
34.23
33.69
33.33
33.03
30.77
29.75
4.28
33.03
31.97
65
1.222
D/E ratiox
0.375
0.411
0.495
0.525
0.612
0.674
0.750
0.857
0.839
0.828
0.716
0.828
0.643
57
11.90
Enterprise value$M
9.769
10.64
10.02
11.42
11.28
11.88
11.13
10.64
12.07
13.49
14.57
3.64%
4.79%
7
5.999
LT debt$M
11.54
12.86
15.20
16.98
18.50
20.94
21.91
25.56
27.94
31.62
2.335
11.31%
11.11%
19
Revenue
$22.13M
2.75%
1.00×
Cost of revenue
$12.85M
2.79%
1.00×
Operating expenses
$3.058M
3.04%
1.03×
Property and equipment
18.32%