0.859
Revenue$M
1.235
1.300
1.379
1.510
1.630
1.774
1.893
2.003
2.172
0.895
0.949
7.54%
7.17%
29
6.57
Revenue growth%
37.16
36.58
36.12
34.29
34.87
33.23
33.49
33.26
34.32
3.23
9.15
33.49
34.60
29
3.93
Gross margin%
19.66
20.17
18.41
18.26
19.64
19.08
17.60
15.14
13.04
17.67
7.15
17.60
18.74
69
14.42
Operating margin%
15.20
12.74
14.44
12.54
12.53
14.22
16.07
16.20
14.11
2.68
21.78
14.22
14.16
90
14.18
Net margin%
1.24
1.64
4.30
6.64
6.34
5.46
6.27
8.03
5.15
17.16
15.66
6.27
5.30
94
7.297
P/E ratio (avg)x
12.36
12.59
11.66
12.62
13.96
13.15
12.11
12.13
12.91
37.39
28.13
12.91
12.60
89
30.00
EV/EBITx
24.64
29.13
34.11
33.09
38.71
42.38
41.39
42.37
44.31
19.76
8.202
42.37
36.41
41
14.25
FCF yield (avg)%
22.15
22.47
20.10
19.76
22.58
22.56
20.42
22.66
25.44
29.81
4.58
22.58
22.31
33
4.94
FCF margin%
24.58
22.32
23.71
24.18
26.87
27.80
29.58
32.22
30.15
12.82
28.55
29.58
26.59
49
0.353
FCF / Net incomex
1.751
1.584
1.610
1.666
1.730
1.641
1.805
1.966
2.164
0.518
0.366
1.805
1.740
76
2.73
ROIC%
8.81
7.88
8.65
10.87
12.38
12.15
11.11
9.65
7.66
17.10
18.63
11.11
9.23
27
24.54
Return on equity%
12.63
10.05
12.21
12.50
14.47
11.93
9.30
9.38
7.78
24.56
3.53
9.38
12.07
45
6.75
Return on assets%
11.35
13.89
15.13
12.94
15.67
17.26
18.76
19.82
21.12
9.56
12.41
18.76
15.40
49
0.01
EPS$
0.03
0.03
0.04
0.04
0.05
0.06
0.06
0.07
0.08
0.01
0.01
13.20%
8.38%
—
26.37
EPS growth%
10.05
12.34
11.64
13.26
15.90
15.39
14.20
13.43
12.34
5.36
10.00
14.20
12.80
69
0.01
Bookvalue per sh$
0.02
0.01
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.02
0.01
(8.04%)
(6.19%)
—
0.01
FCF per share$
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.02
0.02
2.13%
5.23%
—
0.02
Dividend per sh$
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
6.57%
6.73%
—
6.06
Div yield (avg)%
2.37
1.62
2.07
0.40
0.40
0.40
0.40
0.40
1.67
28.67
8.55
0.40
1.01
74
9.69
Payout ratio%
16.62
15.07
16.91
14.79
15.85
16.20
17.01
19.50
21.11
18.19
20.48
17.01
16.52
15
73.08
Shares (diluted)M
75.56
82.01
87.75
84.53
82.66
82.78
91.48
92.48
102.1
74.92
72.24
3.85%
3.00%
23
18.63
Buyback yield%
8.69
10.50
12.87
13.63
16.37
18.71
19.08
18.05
15.96
3.15
4.67
18.05
14.80
10
1.450
D/E ratiox
0.914
0.846
0.983
1.105
1.029
1.092
1.011
1.160
1.335
0.747
1.539
1.092
1.020
22
2.780
Enterprise value$M
1.175
1.177
1.306
1.245
1.212
1.251
1.377
1.439
1.455
2.118
2.636
3.17%
2.83%
62
1.103
LT debt$M
3.060
2.931
3.185
3.370
3.840
4.343
4.560
5.048
5.647
0.862
0.392
10.87%
7.89%
39
Revenue
$2.172M
7.17%
1.00×
Cost of revenue
$1.496M
7.43%
1.03×
Operating expenses
$0.435M
6.71%
0.96×
Property and equipment
17.68%
Spread over hurdle
(4.59%)